Chalice Mining Ltd
ASX:CHN

Watchlist Manager
Chalice Mining Ltd Logo
Chalice Mining Ltd
ASX:CHN
Watchlist
Price: 1.275 AUD -3.04% Market Closed
Market Cap: 496m AUD

Relative Value

The Relative Value of one CHN stock under the Base Case scenario is 0.058 AUD. Compared to the current market price of 1.275 AUD, Chalice Mining Ltd is Overvalued by 95%.

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
0.058 AUD
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
6
Median 3Y
3 609.4
Median 5Y
3 737.6
Industry
1.8
Forward
2 970.4
vs History
vs Industry
Median 3Y
-17.8
Median 5Y
-47.8
Industry
16
Forward
-37.3
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-33.8
Industry
9.3
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-30.1
Industry
15.6
vs History
77
vs Industry
17
Median 3Y
4
Median 5Y
9.2
Industry
1.6
vs History
74
vs Industry
6
Median 3Y
2 684.4
Median 5Y
2 962.4
Industry
2.1
Forward
2 443.7
vs History
vs Industry
Median 3Y
-235.5
Median 5Y
-477.1
Industry
7.2
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-24.6
Industry
10.2
Forward
-21.9
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-24.6
Industry
13
Forward
-21.9
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-31.5
Industry
10.5
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-28
Industry
13.9
vs History
69
vs Industry
11
Median 3Y
10.1
Median 5Y
28
Industry
1.4

Multiples Across Competitors

CHN Competitors Multiples
Chalice Mining Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Chalice Mining Ltd
ASX:CHN
496m AUD 879.4 -19.5 -13.1 -13.1
AU
BHP Group Ltd
ASX:BHP
193.9B AUD 2.4 11.1 5 6.3
AU
Rio Tinto Ltd
ASX:RIO
177.6B AUD 2.2 10 5.5 7.5
UK
Rio Tinto PLC
LSE:RIO
71B GBP 1.8 8.3 24.9 34.3
CH
Glencore PLC
LSE:GLEN
35.3B GBP 0.2 -29.2 222.2 563.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
843.1B MXN 2.7 11.8 5.1 6.1
UK
Anglo American PLC
LSE:AAL
30.3B GBP 1.5 -13.3 104.8 169.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.7 53.7 12.4 18.5
ZA
African Rainbow Minerals Ltd
JSE:ARI
32.8B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2.1T INR 6.2 20.5 12 15.2
CN
CMOC Group Ltd
SSE:603993
163.9B CNY 0.8 10.7 4.8 4.8
P/E Multiple
Earnings Growth PEG
AU
Chalice Mining Ltd
ASX:CHN
Average P/E: 18
Negative Multiple: -19.5
N/A N/A
AU
BHP Group Ltd
ASX:BHP
11.1
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.3
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.2 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.8
9%
1.3
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -13.3 N/A N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.7
33%
1.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
20.5
N/A N/A
CN
CMOC Group Ltd
SSE:603993
10.7
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Chalice Mining Ltd
ASX:CHN
Average EV/EBITDA: 44.1
Negative Multiple: -13.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.5
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.9
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.2
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.1
7%
0.7
UK
Anglo American PLC
LSE:AAL
104.8
7%
15
SA
Saudi Arabian Mining Company SJSC
SAU:1211
12.4
1%
12.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
12
4%
3
CN
CMOC Group Ltd
SSE:603993
4.8
14%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Chalice Mining Ltd
ASX:CHN
Average EV/EBIT: 91.7
Negative Multiple: -13.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.3
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.5
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.3
4%
8.6
CH
Glencore PLC
LSE:GLEN
563.4
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6.1
6%
1
UK
Anglo American PLC
LSE:AAL
169.3
10%
16.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
18.5
3%
6.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
15.2
N/A N/A
CN
CMOC Group Ltd
SSE:603993
4.8
8%
0.6