Andromeda Metals Ltd
ASX:ADN

Watchlist Manager
Andromeda Metals Ltd Logo
Andromeda Metals Ltd
ASX:ADN
Watchlist
Price: 0.013 AUD Market Closed
Market Cap: 60m AUD

Relative Value

The Relative Value of one ADN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.013 AUD, Andromeda Metals Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
19
Median 3Y
329.8
Median 5Y
789.3
Industry
2
Forward
0.7
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-20.2
Industry
18.8
Forward
1.6
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-26.4
Industry
10.9
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-11.1
Industry
18.2
vs History
79
vs Industry
86
Median 3Y
0.6
Median 5Y
1.1
Industry
2.1
vs History
58
vs Industry
19
Median 3Y
309.5
Median 5Y
675.4
Industry
2.5
Forward
0.6
vs History
vs Industry
Median 3Y
-33.3
Median 5Y
-116.5
Industry
8.3
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-16.6
Industry
12.3
Forward
1.3
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-16.6
Industry
14.9
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-23
Industry
12.2
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-10.3
Industry
16.4
vs History
79
vs Industry
85
Median 3Y
0.5
Median 5Y
1.1
Industry
1.9

Multiples Across Competitors

ADN Competitors Multiples
Andromeda Metals Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Andromeda Metals Ltd
ASX:ADN
60m AUD 433 -9.9 -9.1 -9.1
AU
Rio Tinto Ltd
ASX:RIO
232.3B AUD 2.9 15 7.9 11.3
AU
BHP Group Ltd
ASX:BHP
225.1B AUD 2.9 16.5 6.3 8.1
UK
Rio Tinto PLC
LSE:RIO
94.9B GBP 2.4 12.4 120.7 173.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.2 16.6 8 9.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
46.5B GBP 0.3 -30.2 259.2 780.9
CN
CMOC Group Ltd
SSE:603993
392.8B CNY 1.9 20.1 12.5 12.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
54.1B USD 1.9 19.5 12.1 12.1
UK
Anglo American PLC
LSE:AAL
34.4B GBP 2.1 -10.8 129.4 229.6
ZA
African Rainbow Minerals Ltd
JSE:ARI
37.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Andromeda Metals Ltd
ASX:ADN
Average P/E: 20.7
Negative Multiple: -9.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15
1%
15
AU
BHP Group Ltd
ASX:BHP
16.5
6%
2.8
UK
Rio Tinto PLC
LSE:RIO
12.4
1%
12.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
16.6
15%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -30.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
20.1
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.5
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.8 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Andromeda Metals Ltd
ASX:ADN
Average EV/EBITDA: 64
Negative Multiple: -9.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
7.9
7%
1.1
AU
BHP Group Ltd
ASX:BHP
6.3
2%
3.2
UK
Rio Tinto PLC
LSE:RIO
120.7
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.2
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12.5
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.4
4%
32.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Andromeda Metals Ltd
ASX:ADN
Average EV/EBIT: 140.8
Negative Multiple: -9.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.3
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.1
2%
4.1
UK
Rio Tinto PLC
LSE:RIO
173.5
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.4
10%
0.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
780.9
29%
26.9
CN
CMOC Group Ltd
SSE:603993
12.5
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
18%
0.7
UK
Anglo American PLC
LSE:AAL
229.6
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A