Kairos Minerals Ltd
ASX:KAI

Watchlist Manager
Kairos Minerals Ltd Logo
Kairos Minerals Ltd
ASX:KAI
Watchlist
Price: 0.04 AUD 5.26% Market Closed
Market Cap: 134.7m AUD

Relative Value

The Relative Value of one KAI stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.04 AUD, Kairos Minerals 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.

KAI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
8
Median 3Y
155.6
Median 5Y
214.8
Industry
2.1
vs History
vs Industry
Median 3Y
-25.4
Median 5Y
-25.9
Industry
19.3
vs History
vs Industry
Median 3Y
-73.1
Median 5Y
-77.5
Industry
11.2
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-12.4
Industry
18.5
vs History
1
vs Industry
40
Median 3Y
2
Median 5Y
2.7
Industry
2.2
vs History
46
vs Industry
8
Median 3Y
139.2
Median 5Y
196.2
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-36.4
Median 5Y
-32.9
Industry
12.6
vs History
vs Industry
Median 3Y
-36.4
Median 5Y
-32.9
Industry
15.2
vs History
vs Industry
Median 3Y
-63.3
Median 5Y
-71.5
Industry
12.6
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-11.6
Industry
16.9
vs History
4
vs Industry
34
Median 3Y
2.2
Median 5Y
3.2
Industry
1.9

Multiples Across Competitors

KAI Competitors Multiples
Kairos Minerals 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
Kairos Minerals Ltd
ASX:KAI
134.7m AUD 231 -12.8 -56.2 -56.2
AU
Rio Tinto Ltd
ASX:RIO
250.8B AUD 3.1 16.4 8.7 12.4
AU
BHP Group Ltd
ASX:BHP
242.2B AUD 3.2 18.1 6.9 8.9
UK
Rio Tinto PLC
LSE:RIO
102.2B GBP 2.6 13.4 121 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.6 18.2 8.8 10.3
CH
Glencore PLC
LSE:GLEN
51.1B GBP 0.3 -33.5 259.2 780.8
CN
CMOC Group Ltd
SSE:603993
475.8B CNY 2.3 24.4 15 15
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
57.8B USD 2 20.7 12.8 12.8
UK
Anglo American PLC
LSE:AAL
38.4B GBP 2.4 -12.1 130 230.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
40.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Kairos Minerals Ltd
ASX:KAI
Average P/E: 22.3
Negative Multiple: -12.8
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
16.4
2%
8.2
AU
BHP Group Ltd
ASX:BHP
18.1
6%
3
UK
Rio Tinto PLC
LSE:RIO
13.4
2%
6.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.2
16%
1.1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -33.5 N/A N/A
CN
CMOC Group Ltd
SSE:603993
24.4
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.7
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.1 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
Kairos Minerals Ltd
ASX:KAI
Average EV/EBITDA: 64.7
Negative Multiple: -56.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.7
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
UK
Rio Tinto PLC
LSE:RIO
121
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.8
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.2
17%
15.2
CN
CMOC Group Ltd
SSE:603993
15
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.8
24%
0.5
UK
Anglo American PLC
LSE:AAL
130
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
Kairos Minerals Ltd
ASX:KAI
Average EV/EBIT: 141.7
Negative Multiple: -56.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
12.4
9%
1.4
AU
BHP Group Ltd
ASX:BHP
8.9
2%
4.4
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.3
10%
1
CH
Glencore PLC
LSE:GLEN
780.8
29%
26.9
CN
CMOC Group Ltd
SSE:603993
15
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.8
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.7
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A