Relative Value

NRX doesn't have a meaningful market cap.

The Relative Value of one NRX stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.016 AUD, Noronex 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.

NRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
6
Median 3Y
843.8
Median 5Y
2 155.8
Industry
2.1
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-3.4
Industry
19.3
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-3.8
Industry
11.2
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-3.7
Industry
18.5
vs History
4
vs Industry
19
Median 3Y
3.2
Median 5Y
5.7
Industry
2.2
vs History
25
vs Industry
6
Median 3Y
739.5
Median 5Y
1 904.2
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-5.5
Industry
12.6
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-5.5
Industry
15.2
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-3.4
Industry
12.6
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-3.3
Industry
16.9
vs History
1
vs Industry
19
Median 3Y
3.6
Median 5Y
9.3
Industry
1.9

Multiples Across Competitors

NRX Competitors Multiples
Noronex 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
Noronex Ltd
ASX:NRX
10m AUD 4 162.9 -3.2 -7 -7
US
Southern Copper Corp
NYSE:SCCO
129.5B USD 10.5 33.9 18.7 21.2
US
Freeport-McMoRan Inc
NYSE:FCX
79.6B USD 3.1 38.8 9.1 12.1
UK
Antofagasta PLC
LSE:ANTO
33.4B GBP 6 41.2 42.9 76.5
CN
Jiangxi Copper Co Ltd
SSE:600362
192.7B CNY 0.4 23.9 25.4 25.4
CA
First Quantum Minerals Ltd
TSX:FM
31.8B CAD 4.6 499.3 16.3 27
CA
Lundin Mining Corp
TSX:LUN
26.6B CAD 5.9 253.7 13.4 20.3
PL
KGHM Polska Miedz SA
WSE:KGH
58.9B PLN 1.7 22.9 9.9 15.4
CN
Tongling Nonferrous Metals Group Co Ltd
SZSE:000630
74.6B CNY 0.5 40.3 15.5 15.5
DE
Aurubis AG
XETRA:NDA
5.7B EUR 0.3 9.3 5.7 7.4
AU
OZ Minerals Ltd
ASX:OZL
9.4B AUD 4.9 45.5 30.1 30.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Noronex Ltd
ASX:NRX
Average EV/EBITDA: 18.7
Negative Multiple: -7
N/A N/A
US
Southern Copper Corp
NYSE:SCCO
18.7
9%
2.1
US
Freeport-McMoRan Inc
NYSE:FCX
9.1
17%
0.5
UK
Antofagasta PLC
LSE:ANTO
42.9
22%
1.9
CN
Jiangxi Copper Co Ltd
SSE:600362
25.4
15%
1.7
CA
First Quantum Minerals Ltd
TSX:FM
16.3
43%
0.4
CA
Lundin Mining Corp
TSX:LUN
13.4
12%
1.1
PL
KGHM Polska Miedz SA
WSE:KGH
9.9
26%
0.4
CN
Tongling Nonferrous Metals Group Co Ltd
SZSE:000630
15.5
N/A N/A
DE
A
Aurubis AG
XETRA:NDA
5.7
0%
N/A
AU
OZ Minerals Ltd
ASX:OZL
30.1
55%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Noronex Ltd
ASX:NRX
Average EV/EBIT: 25.1
Negative Multiple: -7
N/A N/A
US
Southern Copper Corp
NYSE:SCCO
21.2
11%
1.9
US
Freeport-McMoRan Inc
NYSE:FCX
12.1
21%
0.6
UK
Antofagasta PLC
LSE:ANTO
76.5
35%
2.2
CN
Jiangxi Copper Co Ltd
SSE:600362
25.4
8%
3.2
CA
First Quantum Minerals Ltd
TSX:FM
27
50%
0.5
CA
Lundin Mining Corp
TSX:LUN
20.3
24%
0.8
PL
KGHM Polska Miedz SA
WSE:KGH
15.4
29%
0.5
CN
Tongling Nonferrous Metals Group Co Ltd
SZSE:000630
15.5
N/A N/A
DE
A
Aurubis AG
XETRA:NDA
7.4
-6%
N/A
AU
OZ Minerals Ltd
ASX:OZL
30.1
34%
0.9