Deterra Royalties Ltd
ASX:DRR

Watchlist Manager
Deterra Royalties Ltd Logo
Deterra Royalties Ltd
ASX:DRR
Watchlist
Price: 4.11 AUD -0.72% Market Closed
Market Cap: 2.2B AUD

Relative Value

The Relative Value of one DRR stock under the Base Case scenario is hidden AUD. Compared to the current market price of 4.11 AUD, Deterra Royalties 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.

DRR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
34
Median 3Y
8.8
Median 5Y
9.4
Industry
2
Forward
8.9
vs History
63
vs Industry
17
Median 3Y
14
Median 5Y
14.4
Industry
18.8
Forward
14.9
vs History
23
vs Industry
12
Median 3Y
14.5
Median 5Y
13.8
Industry
10.9
vs History
50
vs Industry
22
Median 3Y
13
Median 5Y
5.5
Industry
18.4
vs History
90
vs Industry
2
Median 3Y
26.3
Median 5Y
28.6
Industry
2.1
vs History
63
vs Industry
32
Median 3Y
9.4
Median 5Y
9.8
Industry
2.5
Forward
10.1
vs History
53
vs Industry
35
Median 3Y
9.2
Median 5Y
9.5
Industry
8.3
vs History
60
vs Industry
16
Median 3Y
10.1
Median 5Y
10.6
Industry
12.3
Forward
10.7
vs History
60
vs Industry
19
Median 3Y
10.1
Median 5Y
10.6
Industry
14.9
Forward
10.7
vs History
9
vs Industry
13
Median 3Y
16
Median 5Y
13.7
Industry
12.4
vs History
9
vs Industry
12
Median 3Y
16.1
Median 5Y
13.7
Industry
16.8
vs History
82
vs Industry
16
Median 3Y
29.1
Median 5Y
30.8
Industry
1.9

Multiples Across Competitors

DRR Competitors Multiples
Deterra Royalties 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
Deterra Royalties Ltd
ASX:DRR
2.2B AUD 8.3 14 10 10
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
292.9B BRL 1.4 9.7 4.7 6
AU
Fortescue Metals Group Ltd
ASX:FMG
70.7B AUD 3 13.9 9.3 9.3
AU
Fortescue Ltd
XMUN:FVJ
39.8B EUR 3 13.9 9.2 9.2
LU
ArcelorMittal SA
AEX:MT
33B EUR 0.6 15 7.1 13.7
US
Nucor Corp
NYSE:NUE
37.8B USD 1.2 22.9 10.5 16.6
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.7T INR 1.6 45.6 13.2 20.8
US
Steel Dynamics Inc
NASDAQ:STLD
25.3B USD 1.4 22.5 14.6 20.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.1T INR 1 31.5 9.6 15.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
156.6B CNY 0.5 16.6 16 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Deterra Royalties Ltd
ASX:DRR
Average EV/EBITDA: 10.4
10
-5%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
9.3
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
LU
ArcelorMittal SA
AEX:MT
7.1
13%
0.5
US
Nucor Corp
NYSE:NUE
10.5
10%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.2
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.6
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Deterra Royalties Ltd
ASX:DRR
Average EV/EBIT: 13.7
10
-4%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6
5%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
9.3
-8%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-8%
N/A
LU
ArcelorMittal SA
AEX:MT
13.7
15%
0.9
US
Nucor Corp
NYSE:NUE
16.6
13%
1.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.8
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.2
13%
1.6
IN
Tata Steel Ltd
NSE:TATASTEEL
15.5
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16
24%
0.7