Fortescue Metals Group Ltd
ASX:FMG

Watchlist Manager
Fortescue Metals Group Ltd Logo
Fortescue Metals Group Ltd
ASX:FMG
Watchlist
Price: 22.53 AUD 0.36% Market Closed
Market Cap: 69.4B AUD

Relative Value

The Relative Value of one FMG stock under the Base Case scenario is hidden AUD. Compared to the current market price of 22.53 AUD, Fortescue Metals Group 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.

FMG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
51
Median 3Y
2.3
Median 5Y
2.1
Industry
2
Forward
2.9
vs History
0
vs Industry
23
Median 3Y
8.1
Median 5Y
6.7
Industry
18.8
Forward
13.1
vs History
0
vs Industry
25
Median 3Y
5.4
Median 5Y
4.8
Industry
10.9
vs History
0
vs Industry
18
Median 3Y
9.7
Median 5Y
7.3
Industry
18.4
vs History
25
vs Industry
38
Median 3Y
2.1
Median 5Y
2
Industry
2.1
vs History
1
vs Industry
50
Median 3Y
2.4
Median 5Y
2.1
Industry
2.5
Forward
2.9
vs History
0
vs Industry
49
Median 3Y
4.6
Median 5Y
4.1
Industry
8.3
vs History
0
vs Industry
24
Median 3Y
5.3
Median 5Y
4.5
Industry
12.3
Forward
5.9
vs History
0
vs Industry
25
Median 3Y
5.3
Median 5Y
4.5
Industry
14.9
Forward
8.9
vs History
0
vs Industry
26
Median 3Y
5.4
Median 5Y
5
Industry
12.4
vs History
0
vs Industry
17
Median 3Y
9
Median 5Y
8.2
Industry
16.8
vs History
15
vs Industry
39
Median 3Y
1.7
Median 5Y
1.7
Industry
1.9

Multiples Across Competitors

FMG Competitors Multiples
Fortescue Metals Group 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
Fortescue Metals Group Ltd
ASX:FMG
69.2B AUD 2.9 13.6 9 9
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
299.5B BRL 1.4 9.9 4.7 6.1
AU
Fortescue Ltd
XMUN:FVJ
38.8B EUR 2.9 13.5 9 9
US
Nucor Corp
NYSE:NUE
36.8B USD 1.2 22.3 10.3 16.2
LU
ArcelorMittal SA
AEX:MT
29.4B EUR 0.6 13.3 6.4 12.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 43.7 12.8 20.2
US
Steel Dynamics Inc
NASDAQ:STLD
25.4B USD 1.4 22.6 14.7 20.3
IN
Tata Steel Ltd
NSE:TATASTEEL
2.1T INR 1 31.2 9.5 15.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
154.9B CNY 0.5 16.4 15.9 15.9
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 -485.8 6.1 12.1
P/E Multiple
Earnings Growth PEG
AU
Fortescue Metals Group Ltd
ASX:FMG
Average P/E: 20.7
13.6
-6%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-9%
N/A
BR
Vale SA
BOVESPA:VALE3
9.9
15%
0.7
AU
F
Fortescue Ltd
XMUN:FVJ
13.5
-6%
N/A
US
Nucor Corp
NYSE:NUE
22.3
15%
1.5
LU
ArcelorMittal SA
AEX:MT
13.3
50%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
43.7
74%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
22.6
12%
1.9
IN
Tata Steel Ltd
NSE:TATASTEEL
31.2
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.4
26%
0.6
JP
Nippon Steel Corp
TSE:5401
Negative Multiple: -485.8
8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Fortescue Metals Group Ltd
ASX:FMG
Average EV/EBITDA: 9.8
9
10%
0.9
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
F
Fortescue Ltd
XMUN:FVJ
9
10%
0.9
US
Nucor Corp
NYSE:NUE
10.3
10%
1
LU
ArcelorMittal SA
AEX:MT
6.4
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
12.8
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.7
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.5
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
59%
0.3
JP
Nippon Steel Corp
TSE:5401
6.1
12%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Fortescue Metals Group Ltd
ASX:FMG
Average EV/EBIT: 13.6
9
-8%
N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.1
5%
1.2
AU
F
Fortescue Ltd
XMUN:FVJ
9
-8%
N/A
US
Nucor Corp
NYSE:NUE
16.2
13%
1.2
LU
ArcelorMittal SA
AEX:MT
12.3
15%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.2
37%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
20.3
13%
1.6
IN
Tata Steel Ltd
NSE:TATASTEEL
15.4
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
24%
0.7
JP
Nippon Steel Corp
TSE:5401
12.1
N/A N/A