DevEx Resources Ltd
ASX:DEV

Watchlist Manager
DevEx Resources Ltd Logo
DevEx Resources Ltd
ASX:DEV
Watchlist
Price: 0.175 AUD 6.06% Market Closed
Market Cap: 77.3m AUD

Relative Value

The Relative Value of one DEV stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.175 AUD, DevEx Resources Ltd is hidden .

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.

DEV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.4
vs History
vs Industry
Median 3Y
-8
Median 5Y
-9.5
Industry
12
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-9.1
Industry
5.1
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-9
Industry
10.9
vs History
58
vs Industry
15
Median 3Y
5
Median 5Y
5.8
Industry
1.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.1
vs History
11
vs Industry
2
Median 3Y
-478.9
Median 5Y
-513.1
Industry
5.2
vs History
vs Industry
Median 3Y
-6
Median 5Y
-7.3
Industry
6.7
vs History
vs Industry
Median 3Y
-6
Median 5Y
-7.3
Industry
10
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-8.1
Industry
6.9
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-8
Industry
11.5
vs History
76
vs Industry
11
Median 3Y
11.2
Median 5Y
27.7
Industry
1

Multiples Across Competitors

DEV Competitors Multiples
DevEx Resources 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
DevEx Resources Ltd
ASX:DEV
77.3m AUD 0 -8.5 -7.7 -7.7
CN
China Shenhua Energy Co Ltd
SSE:601088
814B CNY 2.7 15.8 11.3 11.3
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
840.9T IDR 18 207.2 132.3 132.3
ZA
Exxaro Resources Ltd
JSE:EXX
41.9B Zac 0 0 0 0
CA
Cameco Corp
NYSE:CCJ
39.2B USD 15.6 102.8 57.8 86.4
CA
Southstone Minerals Ltd
XTSX:SML
49.8B CAD 22 592.3 -185 213.6 -112 255.1 -112 002.8
ID
Bayan Resources Tbk PT
IDX:BYAN
531.7T IDR 9.3 38.6 28.8 28.8
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
211.4B CNY 1.2 9.2 7.3 7.3
IN
Coal India Ltd
NSE:COALINDIA
2.4T INR 6.6 7.6 10.3 21
CN
China Coal Energy Co Ltd
SSE:601898
173.6B CNY 1.1 10.1 8.7 8.7
CN
Yankuang Energy Group Co Ltd
SSE:600188
136.1B CNY 1 13.4 12.9 12.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
DevEx Resources Ltd
ASX:DEV
Average EV/EBITDA: 33.7
Negative Multiple: -7.7
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.3
6%
1.9
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
132.3
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
C
Cameco Corp
NYSE:CCJ
57.8
43%
1.3
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 255.1 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.8
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
5%
1.5
IN
Coal India Ltd
NSE:COALINDIA
10.3
74%
0.1
CN
China Coal Energy Co Ltd
SSE:601898
8.7
8%
1.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.9
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
DevEx Resources Ltd
ASX:DEV
Average EV/EBIT: 38.6
Negative Multiple: -7.7
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.3
-4%
N/A
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
132.3
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
C
Cameco Corp
NYSE:CCJ
86.4
33%
2.6
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 002.8 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.8
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
-16%
N/A
IN
Coal India Ltd
NSE:COALINDIA
21
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
8.7
-11%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.9
-8%
N/A