Syrah Resources Ltd
ASX:SYR

Watchlist Manager
Syrah Resources Ltd Logo
Syrah Resources Ltd
ASX:SYR
Watchlist
Price: 0.265 AUD
Market Cap: 276.2m AUD

Relative Value

The Relative Value of one SYR stock under the Base Case scenario is 3.685 AUD. Compared to the current market price of 0.265 AUD, Syrah Resources Ltd is Undervalued by 93%.

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.

SYR Relative Value
Base Case
3.685 AUD
Undervaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
39
Median 3Y
5.1
Median 5Y
6.4
Industry
1.8
Forward
2.2
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-5.9
Industry
16.1
Forward
-2.6
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-9.9
Industry
9.6
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-7.2
Industry
16
vs History
71
vs Industry
77
Median 3Y
0.7
Median 5Y
0.9
Industry
1.6
vs History
58
vs Industry
32
Median 3Y
8.7
Median 5Y
9.3
Industry
2.2
Forward
3.3
vs History
vs Industry
20
Median 3Y
-17.1
Median 5Y
-11.1
Industry
7.3
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.2
Industry
10.4
Forward
-8.3
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.2
Industry
13.2
Forward
-5.5
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-11.3
Industry
11
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.9
Industry
14.6
vs History
79
vs Industry
66
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4

Multiples Across Competitors

SYR Competitors Multiples
Syrah Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Syrah Resources Ltd
ASX:SYR
276.3m AUD 5.7 -1.4 -3 -3
AU
BHP Group Ltd
ASX:BHP
189.6B AUD 2.3 10.9 4.9 6.1
AU
Rio Tinto Ltd
ASX:RIO
173.8B AUD 2.1 9.8 5.4 7.4
UK
Rio Tinto PLC
LSE:RIO
69.9B GBP 1.8 8.2 24.8 34.2
CH
Glencore PLC
LSE:GLEN
35.5B GBP 0.2 -29.5 222.2 563.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
827.4B MXN 2.6 11.8 5.1 6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.6 44.8 16.5 29.4
UK
Anglo American PLC
LSE:AAL
28.5B GBP 1.4 -12.6 104.5 168.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
32.5B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2.2T INR 6.4 20.9 12.3 15.5
CN
CMOC Group Ltd
SSE:603993
169.1B CNY 0.8 11 5 5
P/E Multiple
Earnings Growth PEG
AU
Syrah Resources Ltd
ASX:SYR
Average P/E: 16.8
Negative Multiple: -1.4
N/A N/A
AU
BHP Group Ltd
ASX:BHP
10.9
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
9.8
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.2
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.5 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.8
9%
1.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
33%
1.4
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.6 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
20.9
N/A N/A
CN
CMOC Group Ltd
SSE:603993
11
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Syrah Resources Ltd
ASX:SYR
Average EV/EBITDA: 44.5
Negative Multiple: -3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.9
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.4
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.8
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.2
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.1
7%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
UK
Anglo American PLC
LSE:AAL
104.5
7%
14.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
12.3
N/A N/A
CN
CMOC Group Ltd
SSE:603993
5
14%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Syrah Resources Ltd
ASX:SYR
Average EV/EBIT: 92.9
Negative Multiple: -3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.1
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.4
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.2
4%
8.6
CH
Glencore PLC
LSE:GLEN
563.5
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6
6%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
29.4
5%
5.9
UK
Anglo American PLC
LSE:AAL
168.8
10%
16.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
15.5
N/A N/A
CN
CMOC Group Ltd
SSE:603993
5
8%
0.6