Chalice Mining Ltd
ASX:CHN

Watchlist Manager
Chalice Mining Ltd Logo
Chalice Mining Ltd
ASX:CHN
Watchlist
Price: 1.835 AUD -7.09% Market Closed
Market Cap: AU$714m

Relative Value

The Relative Value of one CHN stock under the Base Case scenario is 0.023 AUD. Compared to the current market price of 1.835 AUD, Chalice Mining Ltd is Overvalued by 99%.

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.

CHN Relative Value
Base Case
0.023 AUD
Overvaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CHN Competitors Multiples
Chalice Mining 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
Chalice Mining Ltd
ASX:CHN
713.9m AUD 1 181.9 -29.5 -24.9 -24.9
AU
Rio Tinto Ltd
ASX:RIO
275.6B AUD 3.6 18.7 9.8 14.1
AU
BHP Group Ltd
ASX:BHP
259.5B AUD 3.5 20 7.6 9.7
UK
Rio Tinto PLC
LSE:RIO
116.6B GBP 3 15.5 9.1 13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5.4 21.3 10.3 12.1
CH
Glencore PLC
LSE:GLEN
59B GBP 0.3 -39.1 10.4 31.4
CN
CMOC Group Ltd
SSE:603993
471.3B CNY 2.3 24.1 13.6 13.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
62.9B USD 2.1 22.4 12.6 12.6
UK
Anglo American PLC
LSE:AAL
42.1B GBP 2.6 -13.3 10.6 18.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
44.9B ZAR 3.9 136.1 -69.2 -69.2
P/E Multiple
Earnings Growth PEG
AU
Chalice Mining Ltd
ASX:CHN
Average P/E: 37.8
Negative Multiple: -29.5
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
18.7
3%
6.2
AU
BHP Group Ltd
ASX:BHP
20
8%
2.5
UK
Rio Tinto PLC
LSE:RIO
15.5
3%
5.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
21.3
17%
1.3
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -39.1 N/A N/A
CN
CMOC Group Ltd
SSE:603993
24.1
26%
0.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
46%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
22.4
27%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -13.3 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
136.1
133%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Chalice Mining Ltd
ASX:CHN
Average EV/EBITDA: 11.6
Negative Multiple: -24.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
9.8
7%
1.4
AU
BHP Group Ltd
ASX:BHP
7.6
3%
2.5
UK
Rio Tinto PLC
LSE:RIO
9.1
8%
1.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.3
10%
1
CH
Glencore PLC
LSE:GLEN
10.4
17%
0.6
CN
CMOC Group Ltd
SSE:603993
13.6
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.6
24%
0.5
UK
Anglo American PLC
LSE:AAL
10.6
4%
2.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -69.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Chalice Mining Ltd
ASX:CHN
Average EV/EBIT: 17.4
Negative Multiple: -24.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
14.1
9%
1.6
AU
BHP Group Ltd
ASX:BHP
9.7
2%
4.9
UK
Rio Tinto PLC
LSE:RIO
13.1
8%
1.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
12.1
10%
1.2
CH
Glencore PLC
LSE:GLEN
31.4
29%
1.1
CN
CMOC Group Ltd
SSE:603993
13.6
19%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.6
19%
0.7
UK
Anglo American PLC
LSE:AAL
18.7
9%
2.1
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -69.2 N/A N/A