Metals X Ltd
ASX:MLX

Watchlist Manager
Metals X Ltd Logo
Metals X Ltd
ASX:MLX
Watchlist
Price: 0.52 AUD -6.31% Market Closed
Market Cap: 460.9m AUD

Relative Value

The Relative Value of one MLX stock under the Base Case scenario is 0.66 AUD. Compared to the current market price of 0.52 AUD, Metals X Ltd is Undervalued by 21%.

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.

MLX Relative Value
Base Case
0.66 AUD
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
45
Median 3Y
2.1
Median 5Y
2.1
Industry
1.8
Forward
2.3
vs History
47
vs Industry
25
Median 3Y
12.3
Median 5Y
4.4
Industry
15.9
Forward
7.9
vs History
65
vs Industry
27
Median 3Y
4.6
Median 5Y
4.6
Industry
9.5
vs History
22
vs Industry
20
Median 3Y
3.1
Median 5Y
-2.9
Industry
15.8
vs History
57
vs Industry
42
Median 3Y
1
Median 5Y
1.1
Industry
1.6
vs History
55
vs Industry
53
Median 3Y
1.1
Median 5Y
1.2
Industry
2.2
Forward
1.2
vs History
76
vs Industry
50
Median 3Y
3.7
Median 5Y
5.6
Industry
7.1
vs History
69
vs Industry
26
Median 3Y
4
Median 5Y
4.4
Industry
10.1
Forward
2.6
vs History
69
vs Industry
26
Median 3Y
4
Median 5Y
4.4
Industry
12.9
Forward
3.2
vs History
65
vs Industry
32
Median 3Y
2.7
Median 5Y
2.7
Industry
10.8
vs History
41
vs Industry
22
Median 3Y
3.2
Median 5Y
1.4
Industry
13.8
vs History
42
vs Industry
38
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

MLX Competitors Multiples
Metals X Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Metals X Ltd
ASX:MLX
460.9m AUD 2.1 4.5 2.7 2.7
AU
BHP Group Ltd
ASX:BHP
196B AUD 2.4 11.1 5 6.2
AU
Rio Tinto Ltd
ASX:RIO
192.9B AUD 2.3 10.7 5.9 8.1
UK
Rio Tinto PLC
LSE:RIO
75.5B GBP 1.9 8.8 25.1 34.6
CH
Glencore PLC
LSE:GLEN
32.7B GBP 0.2 -26.9 221.9 562.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
820.1B MXN 2.6 11.4 4.9 5.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.7 53.7 12.4 18.5
UK
Anglo American PLC
LSE:AAL
28.7B GBP 1.4 -12.5 104.5 168.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
32.9B Zac 0 0 0 0
CN
CMOC Group Ltd
SSE:603993
159.2B CNY 0.7 10.4 4.7 4.7
IN
Hindustan Zinc Ltd
NSE:HINDZINC
1.9T INR 5.5 18 10.5 13.3
P/E Multiple
Earnings Growth PEG
AU
Metals X Ltd
ASX:MLX
Average P/E: 16.1
4.5
N/A N/A
AU
BHP Group Ltd
ASX:BHP
11.1
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10.7
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.8
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -26.9 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.4
9%
1.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.7
33%
1.6
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.5 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
CN
CMOC Group Ltd
SSE:603993
10.4
12%
0.9
IN
Hindustan Zinc Ltd
NSE:HINDZINC
18
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Metals X Ltd
ASX:MLX
Average EV/EBITDA: 39.8
2.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.9
5%
1.2
UK
Rio Tinto PLC
LSE:RIO
25.1
6%
4.2
CH
Glencore PLC
LSE:GLEN
221.9
18%
12.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
4.9
7%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
12.4
0%
N/A
UK
Anglo American PLC
LSE:AAL
104.5
8%
13.1
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
227%
N/A
CN
CMOC Group Ltd
SSE:603993
4.7
15%
0.3
IN
Hindustan Zinc Ltd
NSE:HINDZINC
10.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Metals X Ltd
ASX:MLX
Average EV/EBIT: 82.5
2.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.2
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
8.1
5%
1.6
UK
Rio Tinto PLC
LSE:RIO
34.6
5%
6.9
CH
Glencore PLC
LSE:GLEN
562.5
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.8
5%
1.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
18.5
2%
9.2
UK
Anglo American PLC
LSE:AAL
168.8
11%
15.3
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
CN
CMOC Group Ltd
SSE:603993
4.7
8%
0.6
IN
Hindustan Zinc Ltd
NSE:HINDZINC
13.3
N/A N/A