Sunrise Energy Metals Ltd
ASX:SRL

Watchlist Manager
Sunrise Energy Metals Ltd Logo
Sunrise Energy Metals Ltd
ASX:SRL
Watchlist
Price: 7.37 AUD 3.8%
Market Cap: 976.3m AUD

Relative Value

The Relative Value of one SRL stock under the Base Case scenario is hidden AUD. Compared to the current market price of 7.37 AUD, Sunrise Energy Metals 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.

SRL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
26
Median 3Y
57.2
Median 5Y
135.6
Industry
2.1
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-10.1
Industry
19.3
Forward
-60.8
vs History
vs Industry
Median 3Y
-11.6
Median 5Y
-15.7
Industry
11.2
vs History
vs Industry
Median 3Y
-11.2
Median 5Y
-14
Industry
18.5
vs History
1
vs Industry
17
Median 3Y
4.8
Median 5Y
5.9
Industry
2.2
vs History
1
vs Industry
26
Median 3Y
45.9
Median 5Y
103.3
Industry
2.5
vs History
vs Industry
Median 3Y
-85.4
Median 5Y
-69.2
Industry
8.5
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-9.6
Industry
12.6
Forward
-478.1
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-9.6
Industry
15.2
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-11.9
Industry
12.6
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-9.2
Industry
16.9
vs History
1
vs Industry
5
Median 3Y
66.3
Median 5Y
62.1
Industry
1.9

Multiples Across Competitors

SRL Competitors Multiples
Sunrise Energy Metals 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
Sunrise Energy Metals Ltd
ASX:SRL
976.3m AUD 2 155.2 -157.3 -161.1 -161.1
AU
Rio Tinto Ltd
ASX:RIO
250.1B AUD 3.1 16.4 8.6 12.4
AU
BHP Group Ltd
ASX:BHP
240.9B AUD 3.2 18 6.8 8.8
UK
Rio Tinto PLC
LSE:RIO
101.7B GBP 2.5 13.3 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.5 17.9 8.6 10.1
CH
Glencore PLC
LSE:GLEN
50.5B GBP 0.3 -33 259.1 780.6
CN
CMOC Group Ltd
SSE:603993
464.2B CNY 2.3 23.8 14.6 14.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
58.4B USD 2 20.9 12.9 12.9
UK
Anglo American PLC
LSE:AAL
37.1B GBP 2.3 -11.7 129.7 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
40.1B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Sunrise Energy Metals Ltd
ASX:SRL
Average P/E: 22.1
Negative Multiple: -157.3
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
16.4
2%
8.2
AU
BHP Group Ltd
ASX:BHP
18
6%
3
UK
Rio Tinto PLC
LSE:RIO
13.3
2%
6.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.9
16%
1.1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -33 N/A N/A
CN
CMOC Group Ltd
SSE:603993
23.8
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.9
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.7 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Sunrise Energy Metals Ltd
ASX:SRL
Average EV/EBITDA: 64.6
Negative Multiple: -161.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.6
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.8
3%
2.3
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.6
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.1
17%
15.2
CN
CMOC Group Ltd
SSE:603993
14.6
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.9
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.7
4%
32.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Sunrise Energy Metals Ltd
ASX:SRL
Average EV/EBIT: 141.5
Negative Multiple: -161.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
12.4
9%
1.4
AU
BHP Group Ltd
ASX:BHP
8.8
2%
4.4
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.1
10%
1
CH
Glencore PLC
LSE:GLEN
780.6
29%
26.9
CN
CMOC Group Ltd
SSE:603993
14.6
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.9
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.2
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A