C

Chrysos Corp Ltd
ASX:C79

Watchlist Manager
Chrysos Corp Ltd
ASX:C79
Watchlist
Price: 5.16 AUD 5.31% Market Closed
Market Cap: 597.6m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one C79 stock under the Base Case scenario is 2.64 AUD. Compared to the current market price of 5.16 AUD, Chrysos Corp Ltd is Overvalued by 49%.

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.

C79 Relative Value
Base Case
2.64 AUD
Overvaluation 49%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

10.2
P/S
P/S
Price to Sales
10.2
vs History
52
vs Industry
6
Median 3Y
9.9
Median 5Y
9.9
Industry
1.1
Forward
9.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
100
Median 3Y
-2 268.2
Median 5Y
-2 268.2
Industry
16.1
Forward
-127.1
More Details
106.6
P/OCF
P/OCF
Price to OCF
106.6
vs History
52
vs Industry
4
Median 3Y
103.7
Median 5Y
103.7
Industry
9.4
More Details
122
P/FCFE
P/FCFE
Price to FCFE
122
vs History
5
vs Industry
6
Median 3Y
-13.2
Median 5Y
-13.2
Industry
16.3
More Details
3
P/B
P/B
Price to Book Value
3
vs History
71
vs Industry
24
Median 3Y
3.2
Median 5Y
3.2
Industry
1.6
More Details
9.8
EV/S
EV/S
Enterprise Value to Sales
9.8
vs History
52
vs Industry
8
Median 3Y
9.5
Median 5Y
9.5
Industry
1.4
Forward
9.1
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.2
More Details
570.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
570.7
vs History
21
vs Industry
0
Median 3Y
-371.8
Median 5Y
-371.8
Industry
8.2
Forward
44.4
More Details
570.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
570.7
vs History
21
vs Industry
0
Median 3Y
-371.8
Median 5Y
-371.8
Industry
11.9
Forward
-134.7
More Details
102.6
EV/OCF
EV/OCF
Enterprise Value to OCF
102.6
vs History
50
vs Industry
5
Median 3Y
97.7
Median 5Y
97.7
Industry
10
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-130
Median 5Y
-130
Industry
13.7
More Details
2.6
EV/IC
EV/IC
Enterprise Value to IC
2.6
vs History
86
vs Industry
18
Median 3Y
4.7
Median 5Y
4.7
Industry
1.1
More Details

Multiples Across Competitors

C79 Competitors Multiples
Chrysos Corp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Chrysos Corp Ltd
ASX:C79
594.5m AUD 10.2 -2 872.1 570.7 570.7
US
Cintas Corp
NASDAQ:CTAS
91.4B USD 9 51.7 33.3 40.4
US
Copart Inc
NASDAQ:CPRT
49.3B USD 10.8 33.4 24.2 27.3
AU
Brambles Ltd
ASX:BXB
32.1B AUD 3.1 24.8 17.1 17.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.7B CAD 4.5 51 15.6 27.9
US
Aurora Innovation Inc
NASDAQ:AUR
10.7B USD 0 -13.6 -12.2 -11.9
FR
Spie SA
PAR:SPIE
7.5B EUR 0.8 27.6 10 16.5
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
604.8B INR 13.3 48.7 37.8 39.3
FR
Elis SA
PAR:ELIS
5.7B EUR 1.2 16.8 5.4 13.8
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.2 12.4 15.6
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AU
C
Chrysos Corp Ltd
ASX:C79
Average P/E: 33.7
Negative Multiple: -2 872.1 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
51.7
12%
4.3
US
Copart Inc
NASDAQ:CPRT
33.4
14%
2.4
AU
Brambles Ltd
ASX:BXB
24.8
10%
2.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51
35%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.6 N/A N/A
FR
Spie SA
PAR:SPIE
27.6
26%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
48.7
16%
3
FR
Elis SA
PAR:ELIS
16.8
16%
1
US
I
IAA Inc
F:3NI
19.2
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBITDA: 74
570.7
422%
1.4
US
Cintas Corp
NASDAQ:CTAS
33.3
11%
3
US
Copart Inc
NASDAQ:CPRT
24.2
14%
1.7
AU
Brambles Ltd
ASX:BXB
17.1
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15.6
3%
5.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -12.2 N/A N/A
FR
Spie SA
PAR:SPIE
10
10%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.8
15%
2.5
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
US
I
IAA Inc
F:3NI
12.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBIT: 79
570.7
289%
2
US
Cintas Corp
NASDAQ:CTAS
40.4
12%
3.4
US
Copart Inc
NASDAQ:CPRT
27.3
15%
1.8
AU
Brambles Ltd
ASX:BXB
17.1
8%
2.1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.9
6%
4.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.9 N/A N/A
FR
Spie SA
PAR:SPIE
16.5
15%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
15%
2.6
FR
Elis SA
PAR:ELIS
13.8
11%
1.3
US
I
IAA Inc
F:3NI
15.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2

See Also

Summary
C79 intrinsic value, competitors valuation, and company profile.
DCF Valuation
C79 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
C79 stock valuation using valuation multiples.
Wall Street Estimates
C79 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
C79 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 258,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.