Rox Resources Ltd
ASX:RXL

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

Relative Value

The Relative Value of one RXL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.515 AUD, Rox Resources 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.

RXL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
3
Median 3Y
2 245.7
Median 5Y
2 518
Industry
2.2
Forward
269.9
vs History
vs Industry
Median 3Y
-18.6
Median 5Y
-20.6
Industry
19.5
Forward
-25.5
vs History
vs Industry
Median 3Y
-17.3
Median 5Y
-21.2
Industry
11.5
vs History
vs Industry
Median 3Y
-16.4
Median 5Y
-18.1
Industry
18.9
vs History
63
vs Industry
14
Median 3Y
4.6
Median 5Y
13.3
Industry
2.3
vs History
87
vs Industry
3
Median 3Y
2 186.7
Median 5Y
2 458.9
Industry
2.6
Forward
242.1
vs History
vs Industry
Median 3Y
-159.3
Median 5Y
-202.4
Industry
8.7
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-19
Industry
12.8
Forward
-19.5
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-19
Industry
15.4
vs History
vs Industry
Median 3Y
-16.9
Median 5Y
-18.9
Industry
12.9
vs History
vs Industry
Median 3Y
-15.1
Median 5Y
-17.1
Industry
17.5
vs History
58
vs Industry
18
Median 3Y
6.6
Median 5Y
11.6
Industry
2

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 11 584.4 36 053 19 889.4 22 824.4
ZA
Gold Fields Ltd
JSE:GFI
668.8B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
211.2B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
989.2B CNY 3 21.7 17.6 17.6
US
Newmont Corporation
NYSE:NEM
118.9B USD 5.5 16.5 10 12.7
AU
Greatland Gold PLC
ASX:GGP
152.3B AUD 79.4 225.5 162.4 182.3
CA
Agnico Eagle Mines Ltd
TSX:AEM
133.5B CAD 9.1 27.8 13.7 18
CA
Barrick Mining Corp
F:ABR0
69B EUR 5.5 22.4 9.6 12.2
CA
Barrick Gold Corp
TSX:ABX
112.2B CAD 5.5 22.5 9.6 12.3
CA
Wheaton Precious Metals Corp
TSX:WPM
78.9B CAD 31 56.6 41.4 52.8
P/E Multiple
Earnings Growth PEG
AU
Rox Resources Ltd
ASX:RXL
Average P/E: 4 555.8
Negative Multiple: -27
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
36 053
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
21.7
26%
0.8
US
Newmont Corporation
NYSE:NEM
16.5
43%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
225.5
N/A N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
27.8
43%
0.6
CA
Barrick Mining Corp
F:ABR0
22.4
45%
0.5
CA
Barrick Gold Corp
TSX:ABX
22.5
44%
0.5
CA
Wheaton Precious Metals Corp
TSX:WPM
56.6
45%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Rox Resources Ltd
ASX:RXL
Average EV/EBITDA: 2 519.2
Negative Multiple: -19.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
19 889.4
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
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
17.6
34%
0.5
US
Newmont Corporation
NYSE:NEM
10
25%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
162.4
-5%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
13.7
28%
0.5
CA
Barrick Mining Corp
F:ABR0
9.6
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
9.6
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
41.4
32%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Rox Resources Ltd
ASX:RXL
Average EV/EBIT: 2 891.5
Negative Multiple: -19.7
N/A N/A
RU
P
Polyus PJSC
LSE:PLZL
22 824.4
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
17.6
28%
0.6
US
Newmont Corporation
NYSE:NEM
12.7
29%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
182.3
-3%
N/A
CA
Agnico Eagle Mines Ltd
TSX:AEM
18
37%
0.5
CA
Barrick Mining Corp
F:ABR0
12.2
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
12.3
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
52.8
28%
1.9