Fenix Resources Ltd
ASX:FEX

Watchlist Manager
Fenix Resources Ltd Logo
Fenix Resources Ltd
ASX:FEX
Watchlist
Price: 0.48 AUD -1.03% Market Closed
Market Cap: 357.3m AUD

Relative Value

The Relative Value of one FEX stock under the Base Case scenario is 1.31 AUD. Compared to the current market price of 0.48 AUD, Fenix Resources Ltd is Undervalued by 63%.

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.

FEX Relative Value
Base Case
1.31 AUD
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
68
Median 3Y
0.8
Median 5Y
0.8
Industry
2.1
Forward
0.6
vs History
1
vs Industry
15
Median 3Y
6
Median 5Y
4.1
Industry
19.3
Forward
5.2
vs History
11
vs Industry
28
Median 3Y
4.2
Median 5Y
2.9
Industry
11.2
vs History
vs Industry
7
Median 3Y
6.7
Median 5Y
2.5
Industry
18.5
vs History
14
vs Industry
48
Median 3Y
1.3
Median 5Y
1.3
Industry
2.2
vs History
12
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
2.5
Forward
0.6
vs History
1
vs Industry
45
Median 3Y
2.7
Median 5Y
2
Industry
8.5
vs History
1
vs Industry
18
Median 3Y
3.3
Median 5Y
2.2
Industry
12.6
Forward
2.4
vs History
1
vs Industry
20
Median 3Y
3.3
Median 5Y
2.2
Industry
15.2
Forward
3.5
vs History
7
vs Industry
29
Median 3Y
3.4
Median 5Y
2.3
Industry
12.6
vs History
1
vs Industry
18
Median 3Y
6.4
Median 5Y
3.5
Industry
16.9
vs History
19
vs Industry
49
Median 3Y
1
Median 5Y
1
Industry
1.9

Multiples Across Competitors

FEX Competitors Multiples
Fenix 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
Fenix Resources Ltd
ASX:FEX
355.7m AUD 1.1 65.9 33 33
ZA
Kumba Iron Ore Ltd
JSE:KIO
115.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
309B BRL 1.4 10.2 4.9 6.3
AU
Fortescue Metals Group Ltd
ASX:FMG
68.1B AUD 2.9 13.5 9 9
AU
Fortescue Ltd
XMUN:FVJ
38.4B EUR 2.9 13.3 8.9 8.9
US
Nucor Corp
NYSE:NUE
38.8B USD 1.2 23.5 10.8 17
LU
ArcelorMittal SA
AEX:MT
30.6B EUR 0.6 13.9 6.6 12.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.9T INR 1.7 47.8 13.7 21.6
US
Steel Dynamics Inc
NASDAQ:STLD
25.9B USD 1.5 23 15 20.6
IN
Tata Steel Ltd
NSE:TATASTEEL
2.3T INR 1 33.5 10.1 16.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
162.3B CNY 0.5 17.2 16.5 16.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Fenix Resources Ltd
ASX:FEX
Average EV/EBITDA: 12.8
33
133%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
9
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
8.9
10%
0.9
US
Nucor Corp
NYSE:NUE
10.8
10%
1.1
LU
ArcelorMittal SA
AEX:MT
6.6
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15
13%
1.2
IN
Tata Steel Ltd
NSE:TATASTEEL
10.1
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.5
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Fenix Resources Ltd
ASX:FEX
Average EV/EBIT: 16.2
33
72%
0.5
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.3
7%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
9
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
8.9
-7%
N/A
US
Nucor Corp
NYSE:NUE
17
13%
1.3
LU
ArcelorMittal SA
AEX:MT
12.8
16%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.6
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.6
14%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
16.2
29%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.5
24%
0.7