Core Lithium Ltd
ASX:CXO

Watchlist Manager
Core Lithium Ltd Logo
Core Lithium Ltd
ASX:CXO
Watchlist
Price: 0.092 AUD Market Closed
Market Cap: 197.2m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CXO stock under the Base Case scenario is 0.082 AUD. Compared to the current market price of 0.092 AUD, Core Lithium Ltd is Overvalued by 11%.

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.

CXO Relative Value
Base Case
0.082 AUD
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
9
vs Industry
43
Median 3Y
1.3
Median 5Y
0
Industry
1.8
Forward
41.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
7
Median 3Y
-3.3
Median 5Y
-11.4
Industry
16.1
Forward
-6.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
25
Median 3Y
-3.2
Median 5Y
-18
Industry
9.6
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
4
Median 3Y
-6.5
Median 5Y
-10.4
Industry
15.9
More Details
0.8
P/B
P/B
Price to Book Value
0.8
vs History
84
vs Industry
64
Median 3Y
1.8
Median 5Y
3.5
Industry
1.6
More Details
2.9
EV/S
EV/S
Enterprise Value to Sales
2.9
vs History
9
vs Industry
48
Median 3Y
0.8
Median 5Y
0
Industry
2.1
Forward
31.4
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
62
Median 3Y
-5.6
Median 5Y
0
Industry
7.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
4
Median 3Y
-3
Median 5Y
-10.5
Industry
10.5
Forward
-5.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
5
Median 3Y
-3
Median 5Y
-10.5
Industry
13.3
Forward
-5.5
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
32
Median 3Y
-2.1
Median 5Y
-14.5
Industry
11
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
7
Median 3Y
-4.9
Median 5Y
-9.8
Industry
14.4
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
80
vs Industry
68
Median 3Y
1.7
Median 5Y
3.2
Industry
1.4
More Details

Multiples Across Competitors

CXO Competitors Multiples
Core Lithium Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Core Lithium Ltd
ASX:CXO
197.2m AUD 3.8 -3.5 -3.3 -3.3
AU
BHP Group Ltd
ASX:BHP
189.4B AUD 2.3 10.9 4.9 6.1
AU
Rio Tinto Ltd
ASX:RIO
172.6B AUD 2.1 9.8 5.3 7.4
UK
Rio Tinto PLC
LSE:RIO
69.4B GBP 1.8 8.2 24.8 34.2
CH
Glencore PLC
LSE:GLEN
35.1B GBP 0.2 -29.2 222.2 563.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
816B MXN 2.6 11.6 5 6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.6 44.8 16.5 29.4
UK
Anglo American PLC
LSE:AAL
28.1B GBP 1.4 -12.5 104.4 168.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
34.4B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2.2T INR 6.4 21 12.3 15.6
CN
CMOC Group Ltd
SSE:603993
170.8B CNY 0.8 11.1 5 5
P/E Multiple
Earnings Growth PEG
AU
Core Lithium Ltd
ASX:CXO
Average P/E: 16.8
Negative Multiple: -3.5 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
10.9
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
9.8
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.2
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.2 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.6
9%
1.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
33%
1.4
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.5 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
21
N/A N/A
CN
CMOC Group Ltd
SSE:603993
11.1
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Core Lithium Ltd
ASX:CXO
Average EV/EBITDA: 44.5
Negative Multiple: -3.3 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.9
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.3
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.8
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.2
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5
7%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
UK
Anglo American PLC
LSE:AAL
104.4
7%
14.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
12.3
N/A N/A
CN
CMOC Group Ltd
SSE:603993
5
14%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Core Lithium Ltd
ASX:CXO
Average EV/EBIT: 92.9
Negative Multiple: -3.3 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.1
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.4
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.2
4%
8.5
CH
Glencore PLC
LSE:GLEN
563.4
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6
6%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
29.4
5%
5.9
UK
Anglo American PLC
LSE:AAL
168.7
10%
16.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
15.6
N/A N/A
CN
CMOC Group Ltd
SSE:603993
5
8%
0.6

See Also

Summary
CXO intrinsic value, competitors valuation, and company profile.
DCF Valuation
CXO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CXO stock valuation using valuation multiples.
Wall Street Estimates
CXO 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
CXO 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 261,500+ 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.