Jupiter Mines Ltd
ASX:JMS

Watchlist Manager
Jupiter Mines Ltd Logo
Jupiter Mines Ltd
ASX:JMS
Watchlist
Price: 0.28 AUD Market Closed
Market Cap: 550.1m AUD

Relative Value

The Relative Value of one JMS stock under the Base Case scenario is 0.13 AUD. Compared to the current market price of 0.28 AUD, Jupiter Mines Ltd is Overvalued by 52%.

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.

JMS Relative Value
Base Case
0.13 AUD
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
26
Median 3Y
47.1
Median 5Y
47.9
Industry
2.2
vs History
11
vs Industry
23
Median 3Y
8.3
Median 5Y
7.4
Industry
19.5
Forward
9.9
vs History
0
vs Industry
0
Median 3Y
-231.8
Median 5Y
-100.2
Industry
11.5
vs History
0
vs Industry
1
Median 3Y
-222.6
Median 5Y
-126.8
Industry
18.9
vs History
22
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
2.3
vs History
19
vs Industry
24
Median 3Y
42.6
Median 5Y
45.2
Industry
2.6
vs History
9
vs Industry
7
Median 3Y
70.5
Median 5Y
70.9
Industry
8.7
vs History
0
vs Industry
1
Median 3Y
153.8
Median 5Y
136.7
Industry
12.8
Forward
9.4
vs History
0
vs Industry
1
Median 3Y
153.8
Median 5Y
136.7
Industry
15.4
Forward
9.4
vs History
0
vs Industry
1
Median 3Y
-205.8
Median 5Y
-94.3
Industry
12.9
vs History
0
vs Industry
1
Median 3Y
-197.7
Median 5Y
-119.7
Industry
17.5
vs History
11
vs Industry
64
Median 3Y
0.7
Median 5Y
0.8
Industry
2

Multiples Across Competitors

JMS Competitors Multiples
Jupiter Mines 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
Jupiter Mines Ltd
ASX:JMS
549.1m AUD 58.2 13.7 780.7 780.7
AU
BHP Group Ltd
ASX:BHP
242.2B AUD 3.2 18 6.9 8.8
AU
Rio Tinto Ltd
ASX:RIO
232.3B AUD 2.9 15.1 8 11.5
UK
Rio Tinto PLC
LSE:RIO
97.6B GBP 2.4 12.7 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.7 18.5 8.9 10.5
CH
Glencore PLC
LSE:GLEN
54B GBP 0.3 -35.2 260.3 784
CN
CMOC Group Ltd
SSE:603993
487.4B CNY 2.4 25 15.3 15.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
59.5B USD 2 21.3 13.1 13.1
UK
Anglo American PLC
LSE:AAL
37.9B GBP 2.3 -11.9 130.2 231
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Jupiter Mines Ltd
ASX:JMS
Average P/E: 21.1
13.7
-4%
N/A
AU
BHP Group Ltd
ASX:BHP
18
6%
3
AU
Rio Tinto Ltd
ASX:RIO
15.1
2%
7.6
UK
Rio Tinto PLC
LSE:RIO
12.7
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.5
16%
1.2
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -35.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
25
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
21.3
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Jupiter Mines Ltd
ASX:JMS
Average EV/EBITDA: 136.4
780.7
278%
2.8
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
AU
Rio Tinto Ltd
ASX:RIO
8
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.9
10%
0.9
CH
Glencore PLC
LSE:GLEN
260.3
17%
15.3
CN
CMOC Group Ltd
SSE:603993
15.3
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.1
24%
0.5
UK
Anglo American PLC
LSE:AAL
130.2
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Jupiter Mines Ltd
ASX:JMS
Average EV/EBIT: 205.9
780.7
278%
2.8
AU
BHP Group Ltd
ASX:BHP
8.8
2%
4.4
AU
Rio Tinto Ltd
ASX:RIO
11.5
9%
1.3
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.5
10%
1
CH
Glencore PLC
LSE:GLEN
784
29%
27
CN
CMOC Group Ltd
SSE:603993
15.3
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.1
19%
0.7
UK
Anglo American PLC
LSE:AAL
231
9%
25.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A