AIM: LON:GGP · ASX: GGP · Telfer & Havieron · Paterson Province, WA
| Scenario | NPAT est. | EPS | PE 10× ASX / AIM |
PE 15× ASX / AIM |
PE 20× ASX / AIM |
vs A$10.56 now |
|---|---|---|---|---|---|---|
| 🏭 Telfer (current — put options on 150koz)150koz put floor A$4,500 + 150koz @ spot A$7,208 · full upside retained | ~A$811M | A$1.21 | A$12.10 587p |
A$18.15 880p |
A$24.20 1,173p |
8.7× implied |
| 🏭 Telfer (full spot exposure)Jun 2027+ · put options expire · 300koz @ spot A$7,208 · 8.0Moz MRE = 16.5yr mine life | ~A$1,116M | A$1.66 | A$16.60 805p |
A$24.90 1,208p |
A$33.20 1,610p |
+136% at PE15 |
| ⛏️ Telfer + WDU Online~2028 · +70koz WDU · 0.6Moz @ 2.3g/t · 17.8yr total | ~A$1,280M | A$1.91 | A$19.10 926p |
A$28.65 1,390p |
A$38.20 1,853p |
+171% at PE15 |
| 🚀 Full Platform 2030+ · Telfer + Havieron (266koz) + WDU = 566koz+/yr | ~A$2,204M | A$3.29 | A$32.90 1,595p |
A$49.35 2,392p |
A$65.80 3,190p |
+367% at PE15 |
| Scenario @ $5k USD gold | NPAT | EPS | PE 10× ASX / AIM |
PE 15× ASX / AIM |
PE 20× ASX / AIM |
|---|---|---|---|---|---|
| 🏭 Telfer Only (full spot) | ~A$1,279M | A$1.91 | A$19.10 926p |
A$28.65 1,390p |
A$38.20 1,853p |
| ⛏️ Telfer + WDU (2028) | ~A$1,423M | A$2.12 | A$21.20 1,028p |
A$31.80 1,542p |
A$42.40 2,056p |
| 🚀 Full Platform (2030+) | ~A$2,639M | A$3.93 | A$39.30 1,906p |
A$58.95 2,859p |
A$78.60 3,812p |
| Scenario | Weighting | GDX Buying | + GDXJ Total | Price Impact | Target |
|---|---|---|---|---|---|
| 🐻 Bear Float discount / new ASX listing |
~0.7% | ~$186M | ~$271M | +12–22% | 845p–921p |
| 📊 Base Full float · peer Evolution Mining (A$9.5B→1.85%) |
~0.85% | ~$226M | ~$311M | +20–35% | 906p–1,019p |
| 🚀 Bull Gold higher at rebalance · full ASX+AIM float |
~1.0% | ~$266M | ~$351M | +20–35% | 906p–1,019p |
| Company | Ticker | Mkt Cap | PE (TTM) | Fwd PE | EV/EBITDA | Reserves (Moz) | M&I+Inf (Moz) | PE vs GGP | GGP @ peer PE |
|---|---|---|---|---|---|---|---|---|---|
| ⭐ Greatland Resources | GGP | A$7.7B | 10.5× | 9.2× | 5.83× | ~6.9Moz* | 14.9Moz | — | A$10.84 / 564p |
| 🦘 ASX Gold Miners | |||||||||
| Northern Star Resources | NST | A$27.9B | 16.9× | 11.1× | 7.43× | ~21Moz* | ~40Moz* | +61% | A$17.45 / 908p |
| Evolution Mining | EVN | A$25.4B | 19.0× | 12.2× | 8.25× | ~16Moz* | ~30Moz* | +81% | A$19.62 / 1,021p |
| Ramelius Resources | RMS | A$6.8B | 18.3× | 13.4× | 7.42× | ~4Moz* | ~8Moz* | +74% | A$18.89 / 983p |
| Perseus Mining | PRU | A$6.7B | 12.8× | 9.6× | 5.98× | ~5Moz* | ~9Moz* | +22% | A$13.21 / 688p |
| OceanaGold Corp | OGC | ~A$5.5B | ~14.0×* | ~9.5×* | ~7.5×* | ~5Moz* | ~9Moz* | +33% | A$14.45 / 752p |
| Capricorn Metals | CMM | A$4.8B | 19.4× | 11.5× | 12.03× | ~3Moz* | ~5Moz* | +85% | A$20.03 / 1,042p |
| Regis Resources | RRL | A$4.8B | 9.9× | 5.4× | 3.91× | ~4Moz* | ~7Moz* | −6% | A$10.22 / 532p |
| Genesis Minerals | GMD | ~A$3.2B* | ~22.0×* | ~12.0×* | ~9.0×* | ~4Moz* | ~7Moz* | +110% | A$22.71 / 1,182p |
| 🍁 North American Gold Miners (TSX / NYSE) — Higher PE Comps | |||||||||
| Kinross Gold (NYSE: K) | K | ~US$14B | 17.0× | ~12×* | ~7.5×* | ~27Moz* | ~52Moz* | +62% | A$17.55 / 913p |
| Agnico Eagle (NYSE: AEM) | AEM | ~US$60B | 22.0× | ~18×* | ~14×* | 55.4Moz | 88.9Moz | +110% | A$22.71 / 1,182p |
| Alamos Gold (TSX: AGI) | AGI | ~US$9B | 24.0× | ~19×* | ~12×* | ~12Moz* | ~22Moz* | +129% | A$24.78 / 1,289p |
| Wesdome Gold (TSX: WDO) | WDO | ~C$3B | ~28.0×* | ~22×* | ~14×* | ~3Moz* | ~5Moz* | +167% | A$28.91 / 1,504p |
| 📊 Blended Sector Median | — | — | 16.2× | 10.7× | 7.8× | — | — | +54% avg | A$16.72 / 870p |
| ⭐ GGP — CURRENT (30 Mar 2026) | GGP | A$7.7B | 10.5× | 9.2× | 5.83× | ~6.9Moz* | 14.9Moz | −35% disc. | A$10.84 / 564p |