Cobalt Blue Holdings Ltd
ASX:COB

Watchlist Manager
Cobalt Blue Holdings Ltd Logo
Cobalt Blue Holdings Ltd
ASX:COB
Watchlist
Price: 0.081 AUD 6.58% Market Closed
Market Cap: 41.5m AUD

Relative Value

The Relative Value of one COB stock under the Base Case scenario is 0.113 AUD. Compared to the current market price of 0.081 AUD, Cobalt Blue Holdings Ltd is Undervalued by 28%.

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.

COB Relative Value
Base Case
0.113 AUD
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
33
Median 3Y
31.8
Median 5Y
408.6
Industry
2
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-26.8
Industry
18.8
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-38.6
Industry
10.9
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-6.8
Industry
18.2
vs History
65
vs Industry
56
Median 3Y
1.4
Median 5Y
2.5
Industry
2.1
vs History
73
vs Industry
34
Median 3Y
25.6
Median 5Y
410.8
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.3
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-24.4
Industry
12.3
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-24.4
Industry
14.9
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-34.3
Industry
12.2
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-6.7
Industry
16.4
vs History
65
vs Industry
56
Median 3Y
1.3
Median 5Y
2.6
Industry
1.9

Multiples Across Competitors

COB Competitors Multiples
Cobalt Blue Holdings 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
Cobalt Blue Holdings Ltd
ASX:COB
41.5m AUD 13 -1.1 -1.1 -1.1
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 12.4 120.8 173.6
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 -30.3 259.4 781.4
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 -10.8 129.5 229.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
37.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Cobalt Blue Holdings Ltd
ASX:COB
Average P/E: 20.7
Negative Multiple: -1.1
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: -30.3 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
Cobalt Blue Holdings Ltd
ASX:COB
Average EV/EBITDA: 64.1
Negative Multiple: -1.1
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
120.8
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
259.4
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
129.5
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
Cobalt Blue Holdings Ltd
ASX:COB
Average EV/EBIT: 140.9
Negative Multiple: -1.1
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
173.6
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
781.4
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
229.8
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A