W

Wildcat Resources Ltd
ASX:WC8

Watchlist Manager
Wildcat Resources Ltd
ASX:WC8
Watchlist
Price: 0.17 AUD -2.86% Market Closed
Market Cap: 227.2m AUD

Relative Value

WC8 doesn't have a meaningful market cap.

The Relative Value of one WC8 stock under the Base Case scenario is 0.002 AUD. Compared to the current market price of 0.17 AUD, Wildcat Resources Ltd is Overvalued by 99%.

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.

WC8 Relative Value
Base Case
0.002 AUD
Overvaluation 99%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
37
vs Industry
22
Median 3Y
7 217.8
Median 5Y
4 032.1
Industry
1.8
Forward
5 339.2
vs History
vs Industry
Median 3Y
-32.4
Median 5Y
-24.5
Industry
17.1
Forward
-12
vs History
vs Industry
Median 3Y
-150.6
Median 5Y
-34.3
Industry
10.1
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-9.8
Industry
16.8
vs History
89
vs Industry
57
Median 3Y
1.9
Median 5Y
1.9
Industry
1.8
vs History
38
vs Industry
23
Median 3Y
5 790.6
Median 5Y
2 858.3
Industry
2.2
Forward
3 848.7
vs History
vs Industry
3
Median 3Y
-107
Median 5Y
-162.9
Industry
7.6
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
-15.8
Industry
11
Forward
-7.7
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
-15.8
Industry
14
Forward
-7.7
vs History
vs Industry
Median 3Y
-122.6
Median 5Y
-29.2
Industry
11.4
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-7.1
Industry
15
vs History
89
vs Industry
54
Median 3Y
2.6
Median 5Y
2.9
Industry
1.6

Multiples Across Competitors

WC8 Competitors Multiples
Wildcat Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Wildcat Resources Ltd
ASX:WC8
226.5m AUD 5 112.6 -24.9 -13.1 -13.1
AU
BHP Group Ltd
ASX:BHP
213.5B AUD 2.7 15.2 5.9 7.5
AU
Rio Tinto Ltd
ASX:RIO
185.1B AUD 2.2 11.6 6.2 8.8
UK
Rio Tinto PLC
LSE:RIO
73.6B GBP 1.8 9.6 27.1 39
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
965.9B MXN 3.1 13.4 6.1 7.2
CH
Glencore PLC
LSE:GLEN
34.9B GBP 0.2 -22.8 257.8 776.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.3 35.6 15 24.9
UK
Anglo American PLC
LSE:AAL
25.7B GBP 1.6 -8.1 127.6 226.4
ZA
African Rainbow Minerals Ltd
JSE:ARI
34.4B Zac 0 0 0 0
CN
CMOC Group Ltd
SSE:603993
238.9B CNY 1.1 15.6 7.1 7.1
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
1.9T RUB 1.7 15.8 5.2 6.7
P/E Multiple
Earnings Growth PEG
AU
W
Wildcat Resources Ltd
ASX:WC8
Average P/E: 16.7
Negative Multiple: -24.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
15.2
-16%
N/A
AU
Rio Tinto Ltd
ASX:RIO
11.6
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
9.6
-1%
N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
13.4
9%
1.5
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -22.8 N/A N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
35.6
34%
1
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -8.1 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
CN
CMOC Group Ltd
SSE:603993
15.6
11%
1.4
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
15.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
W
Wildcat Resources Ltd
ASX:WC8
Average EV/EBITDA: 50.9
Negative Multiple: -13.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5.9
1%
5.9
AU
Rio Tinto Ltd
ASX:RIO
6.2
5%
1.2
UK
Rio Tinto PLC
LSE:RIO
27.1
6%
4.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6.1
7%
0.9
CH
Glencore PLC
LSE:GLEN
257.8
17%
15.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
15
2%
7.5
UK
Anglo American PLC
LSE:AAL
127.6
7%
18.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
CN
CMOC Group Ltd
SSE:603993
7.1
14%
0.5
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
5.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
W
Wildcat Resources Ltd
ASX:WC8
Average EV/EBIT: 122.7
Negative Multiple: -13.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
7.5
-2%
N/A
AU
Rio Tinto Ltd
ASX:RIO
8.8
5%
1.8
UK
Rio Tinto PLC
LSE:RIO
39
4%
9.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
7.2
6%
1.2
CH
Glencore PLC
LSE:GLEN
776.6
32%
24.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
24.9
5%
5
UK
Anglo American PLC
LSE:AAL
226.4
10%
22.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
CN
CMOC Group Ltd
SSE:603993
7.1
8%
0.9
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
6.7
N/A N/A