Rox Resources Ltd
ASX:RXL

Watchlist Manager
Rox Resources Ltd Logo
Rox Resources Ltd
ASX:RXL
Watchlist
Price: 0.515 AUD -1.9% Market Closed
Market Cap: 490.7m AUD

Relative Value

The Relative Value of one RXL stock under the Base Case scenario is 18.991 AUD. Compared to the current market price of 0.515 AUD, Rox Resources Ltd is Undervalued by 97%.

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.

RXL Relative Value
Base Case
18.991 AUD
Undervaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
3
Median 3Y
2 245.7
Median 5Y
2 518
Industry
2.1
Forward
269.9
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-20.6
Industry
19.3
Forward
-25.5
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-21.2
Industry
11.2
vs History
vs Industry
Median 3Y
-16.4
Median 5Y
-18.1
Industry
18.5
vs History
63
vs Industry
14
Median 3Y
4.6
Median 5Y
13.3
Industry
2.2
vs History
87
vs Industry
3
Median 3Y
2 186.7
Median 5Y
2 458.9
Industry
2.5
Forward
242.1
vs History
vs Industry
Median 3Y
-159.3
Median 5Y
-202.4
Industry
8.5
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-18.9
Industry
12.6
Forward
-19.5
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-18.9
Industry
15.2
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-18.9
Industry
12.6
vs History
vs Industry
Median 3Y
-15.1
Median 5Y
-17.1
Industry
16.9
vs History
58
vs Industry
18
Median 3Y
6.6
Median 5Y
11.6
Industry
1.9

Multiples Across Competitors

RXL Competitors Multiples
Rox 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
Rox Resources Ltd
ASX:RXL
490.7m AUD 760.7 -27 -19.7 -19.7
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 804.4 36 737.6 20 267 23 257.7
ZA
Gold Fields Ltd
JSE:GFI
652.6B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
209.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
964.8B CNY 2.9 21.2 18.5 18.5
US
Newmont Corporation
NYSE:NEM
115.6B USD 5.4 16.1 9.7 12.4
AU
Greatland Gold PLC
ASX:GGP
150.2B AUD 78.3 222.4 160.2 179.8
CA
Agnico Eagle Mines Ltd
TSX:AEM
126.8B CAD 8.7 26.5 13.1 17.1
CA
Barrick Gold Corp
TSX:ABX
109.3B CAD 5.4 22 9.4 12
CA
Barrick Mining Corp
F:ABR0
66.7B EUR 5.3 21.8 9.3 11.9
CA
Wheaton Precious Metals Corp
TSX:WPM
77B CAD 30.3 55.5 40.6 51.6
P/E Multiple
Earnings Growth PEG
AU
Rox Resources Ltd
ASX:RXL
Average P/E: 4 640.4
Negative Multiple: -27
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
36 737.6
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
48%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
39%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
21.2
26%
0.8
US
Newmont Corporation
NYSE:NEM
16.1
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
222.4
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
26.5
40%
0.7
CA
Barrick Gold Corp
TSX:ABX
22
44%
0.5
CA
Barrick Mining Corp
F:ABR0
21.8
45%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
55.5
45%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Rox Resources Ltd
ASX:RXL
Average EV/EBITDA: 2 566
Negative Multiple: -19.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
20 267
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
31%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.5
34%
0.5
US
Newmont Corporation
NYSE:NEM
9.7
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
160.2
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.1
27%
0.5
CA
Barrick Gold Corp
TSX:ABX
9.4
33%
0.3
CA
Barrick Mining Corp
F:ABR0
9.3
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
40.6
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Rox Resources Ltd
ASX:RXL
Average EV/EBIT: 2 945.1
Negative Multiple: -19.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
23 257.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
18.5
28%
0.7
US
Newmont Corporation
NYSE:NEM
12.4
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
179.8
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
17.1
38%
0.5
CA
Barrick Gold Corp
TSX:ABX
12
43%
0.3
CA
Barrick Mining Corp
F:ABR0
11.9
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
51.6
28%
1.8