Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Materials
/
B2Gold
BTO
B2Gold
B2Gold at $4,000 Gold
RO
RockeTeller
Not Invested
Community Contributor
Published
15 Dec 24
Updated
15 Dec 24
7
Set Fair Value
2
votes
Share
RockeTeller
's Fair Value
CA$30.55
83.0% undervalued
intrinsic discount
15 Dec
CA$5.19
Loading
1Y
38.0%
7D
12.6%
Author's Valuation
CA$30.6
83.0% undervalued
intrinsic discount
RockeTeller's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
RockeTeller
's
Fair Value
CA$30.6
83.0% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-1b
24b
2013
2016
2019
2022
2024
2025
2028
2029
Revenue US$23.9b
Earnings US$2.3b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.93%
Metals and Mining revenue growth rate
1.83%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.56%
Calculation
US$2.28b
Earnings '29
x
17.86x
PE Ratio '29
=
US$40.72b
Market Cap '29
US$40.72b
Market Cap '29
/
1.37b
No. shares '29
=
US$29.83
Share Price '29
US$29.83
Share Price '29
Discounted to 2024 @ 6.81% p.a.
=
US$21.46
Fair Value '24
US$21.46
Fair Value '24
Converted to CAD @ 1.4236 USD/CAD Exchange Rate
=
CA$30.55
Fair Value '24
