Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	7.4	16.8	1.8
New Gold Inc.	9.2	29.3	3.7
Mediana / New Gold Inc.	0.8	0.6	0.5

---

Pozostałe spółki z branży Gold

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Franco-Nevada Corporation	0QYZ.L	32,602	69.2	-37.6	5.6	London Stock Exchange
Lundin Gold Inc.	0R4M.L	12,501	29.5	72.2	11.8	London Stock Exchange
Tongguan Gold Group Limited	0340.HK	1,350	22.7	46.3	3.9	HKSE
Bahvest Resources Berhad	0098.KL	262	59.4	1,131.0	6.2	Kuala Lumpur
Zijin Mining Group Company Limited	2899.HK	67,166	6.4	13.2	3.3	HKSE
PERSISTENCE RESOURCES GROUP LTD	2489.HK	459	14.9	31.8	3.8	HKSE
Chugai Mining Co., Ltd.	1491.T	94	10.1	10.9	1.6	Tokyo
Asante Gold Corporation	1A9.F	565	9.5	-6.7	28.3	Frankfurt
International Tower Hill Mines Ltd.	1I1.F	179	-75.0	-47.3	3.0	Frankfurt
Lingbao Gold Group Company Ltd.	3330.HK	1,546	6.7	16.3	3.4	HKSE
Zhaojin Mining Industry Company Limited	1818.HK	9,453	16.9	51.3	3.5	HKSE
Shandong Gold Mining Co., Ltd.	1787.HK	18,579	10.4	38.3	3.3	HKSE
Dragon Mining Limited	1712.HK	73	7.3	8.4	1.3	HKSE
Zijin Mining Group Company Limited	601899.SS	67,567	6.9	13.9	3.4	Shanghai
Western Region Gold Co., Ltd.	601069.SS	2,642	31.2	66.1	4.1	Shanghai
Zhongjin Gold Corp.,Ltd	600489.SS	9,537	9.7	19.4	2.5	Shanghai
Shandong Gold Mining Co., Ltd.	600547.SS	18,677	10.4	49.6	4.2	Shanghai
Chifeng Jilong Gold Mining Co.,Ltd.	600988.SS	5,886	11.9	20.9	3.9	Shanghai
Anglo Asian Mining PLC	AAZ.L	253	-20.7	-8.7	3.0	London Stock Exchange
Barrick Gold Corporation	ABR.DE	33,977	4.6	14.7	1.4	Frankfurt Stock Exchange
Grand T G Gold Holdings Limited	8299.HK	289	17.3	34.2	3.5	HKSE
Agnico Eagle Mines Limited	AEM.TO	61,103	11.7	25.5	2.8	Toronto Stock Exchange
Allied Gold Corporation	AAUC.TO	1,541	15.8	-15.5	4.3	Toronto Stock Exchange
Agnico Eagle Mines Limited	AEM	61,084	11.7	25.6	2.8	New York Stock Exchange
Barrick Gold Corporation	ABX.TO	35,739	4.8	15.3	1.5	Toronto Stock Exchange
Astral Resources NL	AAR.AX	161	-272.9	-67,325.7	2.5	Australian Securities Exchange
AngloGold Ashanti Limited	ANG.JO	236	18.9	27.5	3.0	Johannesburg
AltynGold plc	ALTN.L	179	3.7	10.7	2.2	London Stock Exchange
Artemis Gold Inc.	ARTG.V	4,073	-166.0	-176.5	9.4	Toronto Stock Exchange Ventures
Amaroq Minerals Ltd.	AMRQ.L	438	-28.2	-20.9	2.4	London Stock Exchange
Amaroq Minerals Ltd.	AMRQ.V	436	-28.3	-23.3	2.7	Toronto Stock Exchange Ventures
Alamos Gold Inc.	AGI.TO	10,921	14.4	42.2	3.0	Toronto Stock Exchange
Alamos Gold Inc.	AGI	10,916	14.4	42.2	3.0	New York Stock Exchange
American Eagle Gold Corp.	AE.V	62	-11.1	-8.5	1.9	Toronto Stock Exchange Ventures
Ausgold Limited	AUC.AX	177	-31.0	-19.3	2.5	Australian Securities Exchange
Aris Mining Corporation	ARMN	1,185	5.5	41.0	1.4	American Stock Exchange
Alkane Resources Limited	ALK.AX	296	6.1	24.1	1.4	Australian Securities Exchange
AngloGold Ashanti Limited	AU	23,454	7.4	16.8	3.4	New York Stock Exchange
Asante Gold Corporation	ASE.CN	567	9.6	-5.8	29.8	Canadian Securities Exchange
PT Archi Indonesia Tbk	ARCI.JK	850	6.0	35.0	3.1	Jakarta Stock Exchange
ATEX Resources Inc.	ATX.V	443	-15.4	-11.3	9.7	Toronto Stock Exchange Ventures
Amex Exploration Inc.	AMX.V	128	-52.5	-235.4	1.5	Toronto Stock Exchange Ventures
Centamin plc	CEY.L	2,349	7.8	27.9	1.6	London Stock Exchange
B2Gold Corp.	BTG	4,704	-508.6	-7.7	1.6	American Stock Exchange
Barton Gold Holdings Limited	BGD.AX	116	-862.6	-449.6	17.5	Australian Securities Exchange
Coeur Mining, Inc.	CDM1.DE	5,765	14.0	38.0	1.7	Frankfurt Stock Exchange
Black Cat Syndicate Limited	BC8.AX	371	-115.9	-30.9	1.8	Australian Securities Exchange
Cabral Gold Inc.	CBR.V	70	-14.7	-10.9	14.4	TSXV
Centamin plc	CEE.TO	2,223	7.4	25.3	1.5	Toronto Stock Exchange
Coeur Mining, Inc.	CDE	5,722	13.5	37.8	1.7	New York Stock Exchange
Aurion Resources Ltd.	AU.V	75	-28.7	-24.3	1.5	Toronto Stock Exchange Ventures
Aura Minerals Inc.	AURA33.SA	2,015	19.6	-20.7	14.0	São Paulo
Brightstar Resources Limited	BTR.AX	146	-13.4	-130.7	19.7	Australian Securities Exchange
Public Joint Stock Company Buryatzoloto	BRZL.ME	156	4.0	4.8	0.7	Moscow Stock Exchange
Blue Lagoon Resources Inc.	BLLG.CN	66	-18.7	-3.1	2.1	Canadian Securities Exchange
Belo Sun Mining Corp	BSX.TO	99	-20.8	-19.2	6.9	Toronto Stock Exchange
Bellevue Gold Limited	BGL.AX	850	7.7	13.4	1.6	Australian Securities Exchange
Banyan Gold Corp.	BYN.V	62	-23.1	-19.5	1.3	Toronto Stock Exchange Ventures
B2Gold Corp.	BTO.TO	4,713	3,273.5	-7.7	1.6	Toronto Stock Exchange
Beacon Minerals Limited	BCN.AX	77	18.1	-12.1	1.6	Australian Securities Exchange
Condor Gold Plc	CNR.L	90	-78.8	-74.6	1.4	London Stock Exchange
Caledonia Mining Corporation Plc	CMCL	373	6.0	19.8	1.7	American Stock Exchange
Catalyst Metals Limited	CYL.AX	888	9.9	16.8	5.0	Australian Securities Exchange
Caledonia Mining Corporation Plc	CMCL.L	372	9.7	37.8	1.5	London Stock Exchange
Delta Lithium Limited	DLI.AX	79	-40,030.9	-11,034.5	0.5	Australian Securities Exchange
Dundee Precious Metals Inc.	DPM.TO	2,583	9.4	12.1	2.2	Toronto Stock Exchange
Capricorn Metals Ltd	CMM.AX	2,914	29.2	51.4	7.3	Australian Securities Exchange
Centerra Gold Inc.	CGAU	1,471	8.2	33.2	0.9	New York Stock Exchange
Calibre Mining Corp.	CXB.TO	1,869	6.9	30.3	1.8	Toronto Stock Exchange
De Grey Mining Limited	DEG.AX	3,849	-184.6	-917.2	4.7	Australian Securities Exchange
DRDGOLD Limited	DRD	1,166	6.2	13.7	3.0	New York Stock Exchange
Dakota Gold Corp.	DC	425	-16.3	-12.8	2.8	American Stock Exchange
Collective Mining Ltd.	CNL.TO	819	-31.7	-24.1	17.5	Toronto Stock Exchange
Contango Ore, Inc.	CTGO	259	-9.7	-6.1	-11.9	American Stock Exchange
Dynacor Group Inc.	DNG.TO	139	5.1	7.3	1.2	Toronto Stock Exchange
Centerra Gold Inc.	CG.TO	1,472	8.0	33.2	0.9	Toronto Stock Exchange
Endeavour Mining plc	EDV.L	7,385	5.4	-68.7	2.6	London Stock Exchange
Founders Metals Inc.	FDR.V	278	-47.6	-36.2	3.3	TSXV
Franco-Nevada Corporation	FNV.TO	31,924	30.3	51.5	5.1	Toronto Stock Exchange
Equinox Gold Corp.	EQX	2,671	3.0	8.7	0.8	American Stock Exchange
Elemental Altus Royalties Corp.	ELE.V	324	35.3	-703.1	1.3	Toronto Stock Exchange Ventures
Galiano Gold Inc.	GAU.TO	342	10.8	55.6	1.4	Toronto Stock Exchange
Emerald Resources NL	EMR.AX	1,942	13.2	27.9	4.3	Australian Securities Exchange
First Mining Gold Corp.	FF.TO	154	-20.9	-14.1	0.9	Toronto Stock Exchange
Emmerson Resources Limited	ERM.AX	52	-38.3	-31.0	8.2	Australian Securities Exchange
Eldorado Gold Corporation	ELD.TO	4,207	5.8	12.7	1.0	Toronto Stock Exchange
Eloro Resources Ltd.	ELO.TO	79	-10.8	-9.5	1.7	Toronto Stock Exchange
Focus Minerals Limited	FML.AX	70	-1.5	34.3	1.1	Australian Securities Exchange
Eldorado Gold Corporation	EGO	4,204	6.0	12.7	1.0	New York Stock Exchange
Equinox Gold Corp.	EQX.TO	2,672	3.1	8.7	0.8	Toronto Stock Exchange
Dateline Resources Limited	DTR.AX	144	-39.1	-30.3	26.7	Australian Securities Exchange
Galiano Gold Inc.	GAU	341	9.3	56.9	1.4	American Stock Exchange
Sailfish Royalty Corp.	FISH.V	131	128.5	227.4	3.7	Toronto Stock Exchange Ventures
Evolution Mining Limited	EVN.AX	9,942	7.1	21.9	3.4	Australian Securities Exchange
Franco-Nevada Corporation	FNV	31,920	30.0	51.5	5.1	New York Stock Exchange
Endeavour Mining plc	EDV.TO	7,370	5.4	-69.4	2.6	Toronto Stock Exchange
Harmony Gold Mining Company Limited	HAR.JO	87	22.2	18.2	3.8	Johannesburg
Hecla Mining Company	HCL.DE	3,734	9.6	57.2	1.9	Frankfurt Stock Exchange
Greatland Gold plc	GGP.L	53,723	-3,836.0	3,450.2	60.6	London Stock Exchange
Hummingbird Resources PLC	HUM.L	63	-22.6	-0.6	0.3	London Stock Exchange
Hochschild Mining plc	HOC.L	1,734	4.9	56.1	2.7	London Stock Exchange
Gold Fields Limited	GFI.JO	215	20.7	54.9	4.1	Johannesburg
Hecla Mining Company	HL	3,666	12.3	29.2	1.8	New York Stock Exchange
Horizon Gold Limited	HRN.AX	54	-212.0	-169.7	2.8	Australian Securities Exchange
Gold Fields Limited	GFI	21,391	7.1	17.1	4.1	New York Stock Exchange
Hycroft Mining Holding Corporation	HYMC	121	-5.3	-1.5	-1.8	NASDAQ Capital Market
i-80 Gold Corp.	IAUX	525	-3.2	-2.0	0.9	American Stock Exchange
Horizon Minerals Limited	HRZ.AX	79	-23.6	-6.2	1.0	Australian Securities Exchange
Gold Road Resources Limited	GOR.AX	2,340	12.2	25.1	2.9	Australian Securities Exchange
Goldshore Resources Inc.	GSHR.V	92	-33.5	-19.2	0.9	Toronto Stock Exchange Ventures
IAMGOLD Corporation	IAG	4,201	2.7	5.2	1.2	New York Stock Exchange
GoldMining Inc.	GOLD.TO	145	-7.4	-7.3	1.7	Toronto Stock Exchange
G2 Goldfields Inc.	GTWO.TO	496	-81.6	-77.1	6.5	Toronto Stock Exchange
i-80 Gold Corp.	IAU.TO	529	-3.2	-2.0	0.9	Toronto Stock Exchange
Barrick Gold Corporation	GOLD	35,765	4.8	15.4	1.5	New York Stock Exchange
Genesis Minerals Limited	GMD.AX	3,325	22.9	38.3	4.6	Australian Securities Exchange
Augusta Gold Corp.	G.TO	75	-10.5	-13.2	3.2	Toronto Stock Exchange
Heliostar Metals Ltd.	HSTR.V	207	3.9	3.4	2.2	Toronto Stock Exchange Ventures
Gold Resource Corporation	GORO	78	-4.6	-1.0	2.6	American Stock Exchange
Idaho Strategic Resources, Inc.	IDR	193	18.2	22.7	4.7	American Stock Exchange
Gold Reserve Inc.	GRZ.V	247	-30.0	-22.7	3.5	Toronto Stock Exchange Ventures
Harmony Gold Mining Company Limited	HMY	8,793	6.8	13.2	3.4	New York Stock Exchange
GoldMining Inc.	GLDG	145	-7.4	-7.3	1.7	American Stock Exchange
Koza Altin Isletmeleri A.S.	KOZAL.IS	1,866	42.9	115.5	2.5	Istanbul Stock Exchange
KEFI Gold and Copper Plc	KEFI.L	70	-8.4	-6.6	1.2	London Stock Exchange
Ipek Dogal Enerji Kaynaklari Arastirma ve Üretim A.S.	IPEKE.IS	413	13.1	-17.0	1.9	Istanbul Stock Exchange
IAMGOLD Corporation	IMG.TO	4,208	2.6	5.2	1.2	Toronto Stock Exchange
Lavras Gold Corp.	LGC.V	80	-29.8	-25.3	3.8	Toronto Stock Exchange Ventures
Kingsgate Consolidated Limited	KCN.AX	371	1.8	2.6	2.0	Australian Securities Exchange
Kinross Gold Corporation	KGC	18,844	6.0	15.6	2.6	New York Stock Exchange
Kinross Gold Corporation	K.TO	18,850	5.9	15.5	2.6	Toronto Stock Exchange
International Tower Hill Mines Ltd.	ITH.TO	180	-49.2	-48.4	3.0	Toronto Stock Exchange
Kinross Gold Corporation	KIN2.DE	18,687	6.0	15.6	2.6	Frankfurt Stock Exchange
Kaiser Reef Limited	KAU.AX	68	-15.8	-4.1	1.2	Australian Securities Exchange
Jaguar Mining Inc.	JAG.TO	203	10.0	-34.9	0.8	Toronto Stock Exchange
K92 Mining Inc.	KNT.TO	2,700	9.8	15.0	4.9	Toronto Stock Exchange
Lundin Gold Inc.	LUG.ST	12,516	14.3	22.8	9.4	Stockholm Stock Exchange
Lena Gold-Mining Public Joint Stock Company Lenzoloto	LNZL.ME	175	113.1	16.2	1.3	Moscow Stock Exchange
Monument Mining Limited	MMY.V	96	3.1	5.0	0.7	Toronto Stock Exchange Ventures
Lundin Gold Inc.	LUG.TO	12,484	14.3	23.0	9.5	Toronto Stock Exchange
Lion Selection Group Limited	LSX.AX	85	6.6	7.2	1.3	Australian Securities Exchange
Lion One Metals Limited	LIO.V	63	-11.4	-3.6	0.4	Toronto Stock Exchange Ventures
Loncor Gold Inc.	LN.TO	66	-17.2	-14.1	3.2	Toronto Stock Exchange
Liberty Gold Corp.	LGD.TO	104	-6.7	-4.6	4.0	Toronto Stock Exchange
Minera Alamos Inc.	MAI.V	143	-12.9	-9.2	4.8	Toronto Stock Exchange Ventures
Lena Gold-Mining Public Joint Stock Company Lenzoloto	LNZLP.ME	176	113.1	16.2	1.3	Moscow Stock Exchange
Meeka Metals Limited	MEK.AX	237	-298.8	-56.9	2.7	Australian Securities Exchange
Mineros S.A.	MSA.TO	571	4.4	6.5	1.4	Toronto Stock Exchange
Kingston Resources Limited	KSN.AX	70	28.8	-14.8	0.9	Australian Securities Exchange
Montage Gold Corp.	MAU.V	956	-21.5	-16.1	5.3	Toronto Stock Exchange Ventures
Lumina Gold Corp.	LUM.V	388	-12.9	-10.9	-9.3	Toronto Stock Exchange Ventures
Maritime Resources Corp.	MAE.V	98	-28.6	-148.7	24.2	Toronto Stock Exchange Ventures
Mandalay Resources Corporation	MND.TO	336	3.4	5.8	1.3	Toronto Stock Exchange
Laurion Mineral Exploration Inc.	LME.V	84	-36.7	-39.4	12.0	Toronto Stock Exchange Ventures
Minaurum Gold Inc.	MGG.V	69	-18.3	-19.6	10.1	Toronto Stock Exchange Ventures
Mako Mining Corp.	MKO.V	300	7.6	14.1	3.5	Toronto Stock Exchange Ventures
Metals Exploration plc	MTL.L	418	2.2	2.0	1.5	London Stock Exchange
Majestic Gold Corp.	MJS.V	122	3.2	11.9	1.1	Toronto Stock Exchange Ventures
Mayfair Gold Corp.	MFG.V	132	-12.9	-13.4	7.2	Toronto Stock Exchange Ventures
Newmont Corporation	NMM.DE	64,865	6.5	12.9	2.1	Frankfurt Stock Exchange
Pan African Resources PLC	PAF.L	1,300	8.3	15.4	3.4	London Stock Exchange
Newcore Gold Ltd.	NCAU.V	113	-38.1	-23.8	2.5	Toronto Stock Exchange Ventures
New Gold Inc.	NGD	3,850	9.3	29.6	3.7	American Stock Exchange
OceanaGold Corporation	OGC.TO	9,869	14.4	33.6	5.2	Toronto Stock Exchange
Predictive Discovery Limited	PDI.AX	648	-73.9	-65.5	5.1	Australian Securities Exchange
Orezone Gold Corporation	ORE.TO	453	3.8	6.5	1.4	Toronto Stock Exchange
NovaGold Resources Inc.	NG	1,496	-47.1	-29.4	-23.3	American Stock Exchange
New Found Gold Corp.	NFG.V	297	-9.0	-8.0	6.1	Toronto Stock Exchange Ventures
Northern Star Resources Limited	NST.AX	18,394	10.2	23.2	2.5	Australian Securities Exchange
Osisko Development Corp.	ODV	281	-5.3	-3.3	0.7	New York Stock Exchange
Orla Mining Ltd.	OLA.TO	3,332	21.6	1,960.6	6.4	Toronto Stock Exchange
Newmont Corporation	NEM.AX	65,160	6.3	12.9	2.1	Australian Securities Exchange
Osisko Development Corp.	ODV.V	282	-5.4	-3.4	0.7	Toronto Stock Exchange Ventures
Ora Banda Mining Limited	OBM.AX	1,066	16.4	24.7	10.9	Australian Securities Exchange
New Found Gold Corp.	NFGC	298	-8.8	-8.0	6.0	American Stock Exchange
New Gold Inc.	NGD.TO	3,856	9.4	29.6	3.7	Toronto Stock Exchange
Orla Mining Ltd.	ORLA	3,329	19.1	1,958.8	7.3	American Stock Exchange
Newmont Corporation	NEM	65,060	6.3	12.9	2.1	New York Stock Exchange
NovaGold Resources Inc.	NG.TO	1,576	-49.3	-29.3	-23.2	Toronto Stock Exchange
Omai Gold Mines Corp.	OMG.V	242	-66.4	-44.3	15.2	Toronto Stock Exchange Ventures
Osisko Gold Royalties Ltd	OR	4,795	30.5	192.7	5.4	New York Stock Exchange
Orogen Royalties Inc.	OGN.V	283	89.7	129.4	5.7	Toronto Stock Exchange Ventures
Aura Minerals Inc.	ORA.TO	2,001	19.6	-20.6	13.9	Toronto Stock Exchange
Osisko Gold Royalties Ltd	OR.TO	4,798	40.0	158.7	3.9	Toronto Stock Exchange
Newmont Corporation	NGT.TO	65,078	6.5	12.9	2.1	Toronto Stock Exchange
Polymetals Resources Ltd	POL.AX	130	-33.7	-17.4	6.4	Australian Securities Exchange
Rusoro Mining Ltd.	RML.V	418	-6.3	-8.1	-2.3	Toronto Stock Exchange Ventures
Revival Gold Inc.	RVG.V	75	-15.8	-15.5	2.8	Toronto Stock Exchange Ventures
Public Joint Stock Company Polyus	PLZL.ME	30,237	10.5	1.1	1.8	Moscow Stock Exchange
Rupert Resources Ltd.	RUP.TO	838	-156.4	-147.2	5.4	Toronto Stock Exchange
PT J Resources Asia Pasifik Tbk	PSAB.JK	698	7.8	74.9	2.3	Jakarta Stock Exchange
Pantoro Limited	PNR.AX	792	19.5	-721.0	45.6	Australian Securities Exchange
Robex Resources Inc.	RBX.V	476	7.3	-43.2	2.0	Toronto Stock Exchange Ventures
Sandstorm Gold Ltd.	SAND	2,683	17.8	93.0	1.9	New York Stock Exchange
Resolute Mining Limited	RSG.L	867	5.0	68.9	1.6	London Stock Exchange
Rio2 Limited	RIO.V	405	219.1	-979.5	3.3	Toronto Stock Exchange Ventures
Perseus Mining Limited	PRU.TO	3,060	5.6	8.6	1.8	Toronto Stock Exchange
Probe Gold Inc.	PRB.TO	345	-20.1	-16.9	21.4	Toronto Stock Exchange
Radisson Mining Resources Inc.	RDS.V	105	-76.4	-56.1	2.2	Toronto Stock Exchange Ventures
Perseus Mining Limited	PRU.AX	3,094	5.5	8.4	1.7	Australian Securities Exchange
Ramelius Resources Limited	RMS.AX	1,938	5.6	8.4	1.9	Australian Securities Exchange
Rox Resources Limited	RXL.AX	131	-54.6	-8,016.9	2.4	Australian Securities Exchange
Regis Resources Limited	RRL.AX	2,281	5.9	-593.7	2.4	Australian Securities Exchange
Rand Mining Limited	RND.AX	73	6.4	12.3	1.1	Australian Securities Exchange
Wesdome Gold Mines Ltd.	RKVA.F	2,068	9.5	20.6	4.9	Frankfurt Stock Exchange
Resolute Mining Limited	RSG.AX	859	5.0	69.0	1.6	Australian Securities Exchange
Serabi Gold plc	SRB.L	180	5.4	6.7	1.8	London Stock Exchange
Sibanye Stillwater Limited	SBSW	4,918	371.0	-12.3	2.0	New York Stock Exchange
SSR Mining Inc.	SSRM.TO	2,537	10.0	29.5	0.8	Toronto Stock Exchange
Saturn Metals Limited	STN.AX	105	-47.0	-22.0	1.5	Australian Securities Exchange
SSR Mining Inc.	SSRM	2,536	10.5	29.6	0.8	NASDAQ Global Select
St Barbara Limited	SBM.AX	204	-7.6	-4.2	0.6	Australian Securities Exchange
Soma Gold Corp.	SOMA.V	83	2.7	27.1	7.2	Toronto Stock Exchange Ventures
Spanish Mountain Gold Ltd.	SPA.V	54	-34.9	-26.9	0.6	Toronto Stock Exchange Ventures
STLLR Gold Inc.	STLR.TO	74	-5.0	-4.9	0.9	Toronto Stock Exchange
Seabridge Gold Inc.	SA	1,469	-77.9	-57.0	2.1	New York Stock Exchange
Sandstorm Gold Ltd.	SSL.TO	2,685	17.6	92.7	1.9	Toronto Stock Exchange
Serabi Gold plc	SBI.TO	185	5.4	6.6	1.8	Toronto Stock Exchange
SSR Mining Inc.	SSR.AX	2,078	8.2	24.5	0.7	Australian Securities Exchange
Sanu Gold Corp.	SANU.CN	80	-58.2	-34.7	2.5	Canadian Securities Exchange
Northern Superior Resources Inc.	SUP.V	108	-13.3	-15.7	21.1	Toronto Stock Exchange Ventures
Sitka Gold Corp.	SIG.V	132	-66.7	-52.9	4.1	Toronto Stock Exchange Ventures
Public joint-stock company Seligdar	SELG.ME	536	-2.6	-3.8	2.2	Moscow Stock Exchange
Snowline Gold Corp.	SGD.V	999	-110.7	-77.3	33.8	Toronto Stock Exchange Ventures
Seabridge Gold Inc.	SEA.TO	1,468	-77.9	-57.6	2.1	Toronto Stock Exchange
Thor Explorations Ltd.	THX.L	377	2.9	4.1	1.8	London Stock Exchange
TRX Gold Corporation	TRX	95	7.1	-46.5	1.8	American Stock Exchange
Tribune Resources Limited	TBR.AX	162	3.9	19.6	1.0	Australian Securities Exchange
Thor Explorations Ltd.	THX.V	368	2.9	4.1	1.9	Toronto Stock Exchange Ventures
Titan Minerals Limited	TTM.AX	55	-10.6	-6.1	0.6	Australian Securities Exchange
Probe Gold Inc.	V46.F	344	-20.4	-16.2	20.6	Frankfurt Stock Exchange
Thesis Gold Inc.	TAU.V	178	-58.4	159.3	0.9	Toronto Stock Exchange Ventures
Southern Cross Gold Ltd	SXG.AX	498	-149.5	-80.3	16.5	Australian Securities Exchange
Tudor Gold Corp.	TUD.V	95	-29.5	-20.0	1.0	Toronto Stock Exchange Ventures
International Tower Hill Mines Ltd.	THM	183	-50.3	-48.2	3.0	American Stock Exchange
Turaco Gold Limited	TCG.AX	276	-29.7	-54.0	6.8	Australian Securities Exchange
Steppe Gold Ltd.	STGO.TO	245	1.9	10.1	1.3	Toronto Stock Exchange
Torex Gold Resources Inc.	TXG.TO	2,741	5.0	21.0	1.6	Toronto Stock Exchange
Theta Gold Mines Limited	TGM.AX	80	-18.7	-11.0	14.5	Australian Securities Exchange
U.S. Gold Corp.	USAU	175	-16.9	-10.1	8.6	NASDAQ Capital Market
Wildcat Resources Limited	WC8.AX	122	-19.5	-18.3	0.7	Australian Securities Exchange
Vista Gold Corp.	VGZ.TO	128	-18.4	13.5	8.3	Toronto Stock Exchange
Westgold Resources Limited	WGX.AX	1,804	7.7	115.4	1.4	Australian Securities Exchange
NeXGold Mining Corp.	NEXG.V	83	-5.1	-2.6	0.3	TSXV
Xtra-Gold Resources Corp.	XTG.TO	70	-58.3	100.5	5.5	Toronto Stock Exchange
West Red Lake Gold Mines Ltd.	WRLG.V	197	-4.4	-3.3	4.6	Toronto Stock Exchange Ventures
West African Resources Limited	WAF.AX	1,639	5.6	10.5	1.9	Australian Securities Exchange
Wheaton Precious Metals Corp.	WPM.TO	40,238	39.7	64.8	5.4	Toronto Stock Exchange
Wheaton Precious Metals Corp.	WPM	40,219	39.6	64.9	5.5	New York Stock Exchange
West Vault Mining Inc.	WVM.V	58	-44.0	-30.5	1.9	Toronto Stock Exchange Ventures
Victory Metals Limited	VTM.AX	59	-148.2	-572.7	6.1	Australian Securities Exchange
Wheaton Precious Metals Corp.	WPM.L	40,600	35.9	64.4	5.3	London Stock Exchange
WIA Gold Limited	WIA.AX	200	-61.7	-62,208.1	3.8	Australian Securities Exchange
Pasofino Gold Limited	VEIN.V	50	-9.4	-2.7	-2.5	TSXV
Wesdome Gold Mines Ltd.	WDO.TO	2,048	7.7	15.0	4.4	Toronto Stock Exchange
Vista Gold Corp.	VGZ	129	-31.0	13.5	8.3	American Stock Exchange
Spartan Resources Limited	SPR.AX	1,685	-47.4	-32.9	6.9	Australian Securities Exchange