Mayur Resources Ltd
ASX:MRL

Watchlist Manager
Mayur Resources Ltd Logo
Mayur Resources Ltd
ASX:MRL
Watchlist
Price: 0.25 AUD 2.04% Market Closed
Market Cap: AU$104.8m

Relative Value

The Relative Value of one MRL stock under the Base Case scenario is 0.06 AUD. Compared to the current market price of 0.25 AUD, Mayur Resources Ltd is Overvalued by 78%.

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.

MRL Relative Value
Base Case
0.06 AUD
Overvaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MRL Competitors Multiples
Mayur 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
Mayur Resources Ltd
ASX:MRL
106.5m AUD 53.1 -14.5 -28.8 -27.6
AU
BHP Group Ltd
ASX:BHP
245.8B AUD 3.3 18.6 4.9 6.2
AU
Rio Tinto Ltd
ASX:RIO
241.5B AUD 3.1 16.1 5.8 8.3
UK
Rio Tinto PLC
LSE:RIO
109B GBP 2.7 14.3 11.5 16.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.5T MXN 5.3 20.9 0.6 0.7
CH
Glencore PLC
LSE:GLEN
60B GBP 0.3 -39.2 14 42.3
CN
CMOC Group Ltd
SSE:603993
525B CNY 2.5 26.6 15.1 15.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
59B USD 2 20.9 82 82
UK
Anglo American PLC
LSE:AAL
40.9B GBP 2.5 -12.8 13.5 24
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
2.5T RUB 2.1 20.5 6 7.9
P/E Multiple
Earnings Growth PEG
AU
Mayur Resources Ltd
ASX:MRL
Average P/E: 22.8
Negative Multiple: -14.5
N/A N/A
AU
BHP Group Ltd
ASX:BHP
18.6
8%
2.3
AU
Rio Tinto Ltd
ASX:RIO
16.1
3%
5.4
UK
Rio Tinto PLC
LSE:RIO
14.3
3%
4.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
20.9
17%
1.2
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -39.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
26.6
26%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
46%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.9
27%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.8 N/A N/A
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
20.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Mayur Resources Ltd
ASX:MRL
Average EV/EBITDA: 17.4
Negative Multiple: -28.8
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.9
3%
1.6
AU
Rio Tinto Ltd
ASX:RIO
5.8
7%
0.8
UK
Rio Tinto PLC
LSE:RIO
11.5
8%
1.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.6
10%
0.1
CH
Glencore PLC
LSE:GLEN
14
17%
0.8
CN
CMOC Group Ltd
SSE:603993
15.1
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
82
24%
3.4
UK
Anglo American PLC
LSE:AAL
13.5
4%
3.4
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Mayur Resources Ltd
ASX:MRL
Average EV/EBIT: 23.4
Negative Multiple: -27.6
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.2
2%
3.1
AU
Rio Tinto Ltd
ASX:RIO
8.3
9%
0.9
UK
Rio Tinto PLC
LSE:RIO
16.5
8%
2.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.7
10%
0.1
CH
Glencore PLC
LSE:GLEN
42.3
29%
1.5
CN
CMOC Group Ltd
SSE:603993
15.1
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
82
19%
4.3
UK
Anglo American PLC
LSE:AAL
24
9%
2.7
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
7.9
N/A N/A