⛏️ M&A Deal Calculator
Acquisition premium · EV/oz · P/NAV · EV/EBITDA — IB-grade valuation tool for mining M&A
✓ 0 live comparable deals loaded
Target Asset Profile
NAV / Equity Structure
Live Comps (Mining M&A Database)
Median P/NAV—
Median EV/EBITDA12.5x
Median Prem.—
Based on 0 transactions in database
Contained Resource0.72 Moz
Total NAV$800M
Spot In-Situ Value$20M
EV/oz Method
Bear (P25)$145M
Base (mid)$289M
Bull (P75)$651M
Benchmarks: $200–$900/oz
P/NAV Method
Bear (0.8x)$640M
Base (1.15x)$920M
Bull (1.5x)$1.20B
Comps median: loading
EV/EBITDA Method
Bear (8.0x)$360M
Base (12.5x)$563M
Bull (18.0x)$810M
Comps median: 12.5x EV/EBITDA
Acquisition Value — Blended Methodology
Blended EV (Base)
$591M
Equal-weight 3-method average
Acquisition Value (+30%)
$768M
30% premium to blended EV
Implied EV/oz
$816/oz
Operating median: $400/oz
Comparable Transactions — Gold Mining M&A
No Gold comps in database yet.