Valuation Sibanye Gold Cinnober Boat

Stocks

End-of-day quote Cinnober Boat			5-day change	1st Jan Change
- ^ZAc	-.--%		-.--%	-

09-16	RBC Lowers Price Target on Sibanye Stillwater to $15 From $16.50, Keeps Outperform Rating	MT
09-15	UBS Group AG acquired an additional minority stake in Sibanye Stillwater Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	137,893	126,574	70,481	42,402	171,249	117,299	-	-
Change	-	-8.21%	-44.32%	-39.84%	303.87%	-31.5%	-	-
Enterprise Value (EV) ¹	128,180	123,545	85,931	68,418	197,975	139,938	134,895	130,208
Change	-	-3.62%	-30.45%	-20.38%	189.36%	-29.32%	-3.6%	-3.48%
P/E	4.35x	6.88x	-1.87x	-5.81x	-33.1x	4.91x	5.16x	5.87x
PBR	1.73x	1.44x	1.45x	0.96x	4.33x	2.14x	1.7x	1.52x
PEG	-	-0.2x	0x	0.1x	1.1x	-0x	-1.09x	-0.5x
Capitalization / Revenue	0.8x	0.92x	0.62x	0.38x	1.32x	0.71x	0.64x	0.68x
EV / Revenue	0.74x	0.89x	0.76x	0.61x	1.53x	0.85x	0.74x	0.75x
EV / EBITDA	1.87x	3.01x	4.18x	5.23x	5.24x	2.54x	2.3x	2.29x
EV / EBIT	2.14x	3.65x	8.24x	16.8x	6.96x	3x	2.74x	2.76x
EV / FCF	6.57x	13x	-8.09x	-5.97x	180x	5.9x	5.86x	5.55x
FCF Yield	15.2%	7.7%	-12.4%	-16.7%	0.56%	17%	17.1%	18%
Dividend per Share ²	4.79	2.6	0.53	-	1.31	3.503	5.477	3.742
Rate of return	9.76%	5.81%	2.13%	-	2.17%	8.45%	13.2%	9.03%
EPS ²	11.29	6.5	-13.34	-2.58	-1.83	8.439	8.038	7.054
Distribution rate	42.4%	40%	-3.97%	-	-71.6%	41.5%	68.1%	53%
Net sales ¹	172,194	138,288	113,684	112,129	129,677	165,443	182,212	173,312
EBITDA ¹	68,606	41,111	20,556	13,088	37,800	55,144	58,666	56,788
EBIT ¹	59,930	33,806	10,431	4,063	28,433	46,688	49,175	47,113
Net income ¹	33,054	18,396	-37,772	-7,297	-5,171	28,752	31,761	33,005
Net Debt ¹	-9,713	-3,029	15,450	26,016	26,726	22,639	17,597	12,909
Reference price ²	49.10	44.72	24.90	14.98	60.50	41.44	41.44	41.44
Nbr of stocks (in thousands)	2,808,406	2,830,370	2,830,567	2,830,567	2,830,567	2,830,567	-	-
Announcement Date	3/3/22	2/28/23	3/5/24	2/21/25	2/20/26	-	-	-

¹ZAR in Million²ZAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IMPALA PLATINUM HOLDINGS LIMITED	6.06x	1.14x	4.83x	10.3%	10.69B
SIBANYE STILLWATER LIMITED	4.91x	0.85x	2.54x	8.45%	7.13B
SINO-PLATINUM METALS CO.,LTD	20.48x	-	-	-	2.21B
FURUYA METAL CO., LTD.	17.28x	2.79x	11.34x	1.3%	1.72B
LUNR ROYALTIES CORP.	-917.1x	67.19x	98.36x	-	1.66B
SIGMA LITHIUM CORPORATION	17.66x	4.51x	9.24x	-	1.09B
VOX ROYALTY CORP.	8.36x	9.88x	8.31x	1.1%	351M
Average	-120.34x	14.39x	22.44x	5.29%	3.55B
Weighted average by Cap.	-53.43x	6.32x	11.74x	8.7%