DEV Relative Valuation - DevEx Resources Ltd

Watchlist Manager

Watchlist

Price: 0.165 AUD -5.71% Market Closed

Market Cap: AU$117.2m

	DevEx Resources Ltd ASX:DEV	AU
S	Srinanaporn Marketing PCL SET:SNNP	TH
	Excelsior Mining Corp TSX:MIN	US
C	Cafe24 Corp KOSDAQ:042000	KR
L	Legend Oil and Gas Ltd OTC:LOGL	US

Multiples-Based Value

The Multiples-Based Value of one DEV stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.165 AUD, DevEx Resources Ltd is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

DEV Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		DevEx Resources Ltd ASX:DEV	117.2m AUD	0	-13.8	-12.3	-12.3
ID		Alamtri Resources Indonesia Tbk PT F:A640	174.2B EUR	107.7	450.5	383.3	383.3
CN		China Shenhua Energy Co Ltd SSE:601088	938.8B CNY	3.2	18.2	11.3	11.3
ZA	E	Exxaro Resources Ltd JSE:EXX	73.3B ZAR	1.8	9.7	5.9	8.2
CA	C	Cameco Corp NYSE:CCJ	47.5B USD	18	106.4	68.3	100.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	249.6B CNY	1.4	10.9	8.5	8.5
CN		China Coal Energy Co Ltd SSE:601898	231.1B CNY	1.4	13.4	7.6	7.6
IN		Coal India Ltd NSE:COALINDIA	2.7T INR	1.9	9.1	5.9	8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	488.1T IDR	10.4	119.5	77	77
CN		Yankuang Energy Group Co Ltd SSE:600188	197.6B CNY	1.4	19.5	13.7	13.7
ID		Bayan Resources Tbk PT IDX:BYAN	423.3T IDR	7.2	32.3	23.9	23.9

				Revenue Growth	P/S to Growth
AU		DevEx Resources Ltd ASX:DEV	Average P/S: 15.4 Not Available	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	107.7	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.2	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.8	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	18	5%	3.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.4	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.4	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	1.9	4%	0.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.4	N/A	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	1.4	1%	1.4
ID		Bayan Resources Tbk PT IDX:BYAN	7.2	N/A	N/A

				Earnings Growth	PEG
AU		DevEx Resources Ltd ASX:DEV	Average P/E: 79 Negative Multiple: -13.8	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	450.5	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	18.2	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	9.7	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	106.4	31%	3.4
CN		Shaanxi Coal Industry Co Ltd SSE:601225	10.9	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	13.4	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	9.1	-1%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	119.5	N/A	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	19.5	-6%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	32.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU		DevEx Resources Ltd ASX:DEV	Average EV/EBITDA: 60.6 Negative Multiple: -12.3	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	383.3	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.3	7%	1.6
ZA	E	Exxaro Resources Ltd JSE:EXX	5.9	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	68.3	41%	1.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.5	6%	1.4
CN		China Coal Energy Co Ltd SSE:601898	7.6	10%	0.8
IN		Coal India Ltd NSE:COALINDIA	5.9	-1%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	77	N/A	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	13.7	17%	0.8
ID		Bayan Resources Tbk PT IDX:BYAN	23.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU		DevEx Resources Ltd ASX:DEV	Average EV/EBIT: 64.2 Negative Multiple: -12.3	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	383.3	27%	14.2
CN		China Shenhua Energy Co Ltd SSE:601088	11.3	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8.2	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	100.6	32%	3.1
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.5	-11%	N/A
CN		China Coal Energy Co Ltd SSE:601898	7.6	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	8	-2%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	77	N/A	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	13.7	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	23.9	N/A	N/A

DevEx Resources Ltd
ASX:DEV

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DEV Competitors Multiples
DevEx Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

DevEx Resources Ltd ASX:DEV

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DEV Competitors Multiples DevEx Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

DevEx Resources Ltd
ASX:DEV

DEV Competitors Multiples
DevEx Resources Ltd Competitors