Equinox Gold

Greenstone Ramp-Up Will Accelerate Secular Global Gold Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 8 Analysts

Published

17 Aug 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

CA$15.00

28.5% undervalued

21 Aug

CA$10.73

32.3%

14.4%

Author's Valuation

CA$15.0

28.5% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

CA$15.0

28.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

25.22%

Metals and Mining revenue growth rate

2.46%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.09%

Calculation

US$1.83b

Earnings '28

6.74x

PE Ratio '28

US$12.35b

Market Cap '28

US$12.35b

Market Cap '28

931.52m

No. shares '28

US$13.26

Share Price '28

US$13.26 Share Price '28

Discounted to 2025 @ 7.06% p.a.

US$10.81

Fair Value '25

US$10.81 Fair Value '25

Converted to CAD @ 1.3877 USD/CAD Exchange Rate

CA$15.00

Fair Value '25