Elixir Energy Ltd
ASX:EXR

Watchlist Manager
Elixir Energy Ltd Logo
Elixir Energy Ltd
ASX:EXR
Watchlist
Price: 0.064 AUD 3.23% Market Closed
Market Cap: 112m AUD

Relative Value

There is not enough data to reliably calculate the relative value of EXR.

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.

EXR Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
8
Median 3Y
98.4
Median 5Y
917.6
Industry
1.4
vs History
vs Industry
Median 3Y
-54.7
Median 5Y
-105.9
Industry
12
vs History
vs Industry
0
Median 3Y
-68.4
Median 5Y
-149.1
Industry
5.1
vs History
11
vs Industry
5
Median 3Y
-10.8
Median 5Y
-27.8
Industry
10.9
vs History
53
vs Industry
57
Median 3Y
2.9
Median 5Y
5.3
Industry
1.3
vs History
vs Industry
9
Median 3Y
94.1
Median 5Y
838.5
Industry
2.1
vs History
vs Industry
4
Median 3Y
0
Median 5Y
0
Industry
5.2
vs History
vs Industry
Median 3Y
-48.7
Median 5Y
-102.1
Industry
6.7
vs History
vs Industry
Median 3Y
-48.7
Median 5Y
-102.1
Industry
10
vs History
vs Industry
0
Median 3Y
-63.8
Median 5Y
-135.3
Industry
6.9
vs History
11
vs Industry
8
Median 3Y
-10.2
Median 5Y
-25.5
Industry
11.5
vs History
55
vs Industry
52
Median 3Y
3.2
Median 5Y
5.5
Industry
1

Multiples Across Competitors

EXR Competitors Multiples
Elixir Energy 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
Elixir Energy Ltd
ASX:EXR
112m AUD 0 -2.7 -40.5 -40.5
US
Conocophillips
NYSE:COP
113.6B USD 1.9 12.9 5.5 10.3
CN
CNOOC Ltd
SSE:600938
760.2B CNY 1.9 6.2 4.8 4.8
CA
Canadian Natural Resources Ltd
TSX:CNQ
91.7B CAD 2.4 13.8 5.7 10.6
US
EOG Resources Inc
NYSE:EOG
55.4B USD 2.5 10 5.1 7.9
US
Hess Corp
NYSE:HES
46.1B USD 3.7 20.7 8.2 13.4
US
Pioneer Natural Resources Co
LSE:0KIX
46B USD 2.4 9.4 5.4 7.8
US
Diamondback Energy Inc
NASDAQ:FANG
42.5B USD 2.8 10.2 5.6 10.4
US
EQT Corp
NYSE:EQT
33.6B USD 4.3 18.9 8 15.8
US
Continental Resources Inc
F:C5L
25.8B EUR 3.4 8.5 4.9 6.7
AU
Woodside Energy Group Ltd
ASX:WDS
43.3B AUD 2.1 9.7 3.9 8.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Elixir Energy Ltd
ASX:EXR
Average EV/EBITDA: 5.7
Negative Multiple: -40.5
N/A N/A
US
Conocophillips
NYSE:COP
5.5
7%
0.8
CN
C
CNOOC Ltd
SSE:600938
4.8
12%
0.4
CA
Canadian Natural Resources Ltd
TSX:CNQ
5.7
5%
1.1
US
EOG Resources Inc
NYSE:EOG
5.1
5%
1
US
Hess Corp
NYSE:HES
8.2
8%
1
US
P
Pioneer Natural Resources Co
LSE:0KIX
5.4
4%
1.3
US
Diamondback Energy Inc
NASDAQ:FANG
5.6
13%
0.4
US
EQT Corp
NYSE:EQT
8
42%
0.2
US
C
Continental Resources Inc
F:C5L
4.9
N/A N/A
AU
Woodside Energy Group Ltd
ASX:WDS
3.9
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Elixir Energy Ltd
ASX:EXR
Average EV/EBIT: 9.7
Negative Multiple: -40.5
N/A N/A
US
Conocophillips
NYSE:COP
10.3
7%
1.5
CN
C
CNOOC Ltd
SSE:600938
4.8
-3%
N/A
CA
Canadian Natural Resources Ltd
TSX:CNQ
10.6
0%
N/A
US
EOG Resources Inc
NYSE:EOG
7.9
-1%
N/A
US
Hess Corp
NYSE:HES
13.4
8%
1.7
US
P
Pioneer Natural Resources Co
LSE:0KIX
7.8
2%
3.9
US
Diamondback Energy Inc
NASDAQ:FANG
10.4
6%
1.7
US
EQT Corp
NYSE:EQT
15.8
141%
0.1
US
C
Continental Resources Inc
F:C5L
6.7
N/A N/A
AU
Woodside Energy Group Ltd
ASX:WDS
8.9
-7%
N/A