VRX Silica Ltd
ASX:VRX

Watchlist Manager
VRX Silica Ltd Logo
VRX Silica Ltd
ASX:VRX
Watchlist
Price: 0.073 AUD -1.35% Market Closed
Market Cap: 56.8m AUD

Relative Value

The Relative Value of one VRX stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.073 AUD, VRX Silica 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.

VRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
5
Median 3Y
680.6
Median 5Y
800.7
Industry
2.1
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-16.6
Industry
19.3
vs History
vs Industry
Median 3Y
-19.4
Median 5Y
-25.1
Industry
11.2
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-14.1
Industry
18.5
vs History
74
vs Industry
30
Median 3Y
3.1
Median 5Y
3.7
Industry
2.2
vs History
79
vs Industry
5
Median 3Y
632.8
Median 5Y
742.8
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-15.8
Industry
12.6
vs History
vs Industry
Median 3Y
-13.1
Median 5Y
-15.8
Industry
15.2
vs History
vs Industry
Median 3Y
-18
Median 5Y
-23.7
Industry
12.6
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-12.5
Industry
16.9
vs History
73
vs Industry
26
Median 3Y
3.6
Median 5Y
4.2
Industry
1.9

Multiples Across Competitors

VRX Competitors Multiples
VRX Silica 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
VRX Silica Ltd
ASX:VRX
54.6m AUD 532.7 -17.8 -17.2 -17.2
AU
Rio Tinto Ltd
ASX:RIO
239.8B AUD 3 15.6 8.2 11.8
AU
BHP Group Ltd
ASX:BHP
232.2B AUD 3 17.2 6.6 8.5
UK
Rio Tinto PLC
LSE:RIO
97.3B GBP 2.4 12.8 120.9 173.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.2 8.3 9.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
48.8B GBP 0.3 -31.9 259.5 781.7
CN
CMOC Group Ltd
SSE:603993
427.9B CNY 2.1 21.9 13.5 13.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
61.4B USD 2.1 22 13.6 13.6
UK
Anglo American PLC
LSE:AAL
35.8B GBP 2.2 -11.3 129.7 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
VRX Silica Ltd
ASX:VRX
Average P/E: 21.6
Negative Multiple: -17.8
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.6
2%
7.8
AU
BHP Group Ltd
ASX:BHP
17.2
6%
2.9
UK
Rio Tinto PLC
LSE:RIO
12.8
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.2
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -31.9 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.9
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
22
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.3 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
VRX Silica Ltd
ASX:VRX
Average EV/EBITDA: 64.5
Negative Multiple: -17.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.2
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.6
3%
2.2
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.5
17%
15.3
CN
CMOC Group Ltd
SSE:603993
13.5
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
24%
0.6
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
VRX Silica Ltd
ASX:VRX
Average EV/EBIT: 141.4
Negative Multiple: -17.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.8
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.5
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.7
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.8
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781.7
29%
27
CN
CMOC Group Ltd
SSE:603993
13.5
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
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