X

Xanadu Mines Ltd
ASX:XAM

Watchlist Manager
Xanadu Mines Ltd
ASX:XAM
Watchlist
Price: 0.08 AUD Market Closed
Market Cap: AU$183.3m

Relative Value

The Relative Value of one XAM stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.08 AUD, Xanadu Mines 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.

XAM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

XAM Competitors Multiples
Xanadu Mines 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
MN
Xanadu Mines Ltd
ASX:XAM
183.3m AUD 1 502.4 -26.3 -34.9 -34.9
AU
BHP Group Ltd
ASX:BHP
251.8B AUD 3.4 19.1 5 6.4
AU
Rio Tinto Ltd
ASX:RIO
245.5B AUD 3.1 16.4 5.9 8.5
UK
Rio Tinto PLC
LSE:RIO
109.4B GBP 2.7 14.4 11.5 16.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5.3 20.8 0.6 0.7
CH
Glencore PLC
LSE:GLEN
59.8B GBP 0.3 -39.1 14 42.2
CN
CMOC Group Ltd
SSE:603993
530.6B CNY 2.6 27.2 15.4 15.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
58.4B USD 2 20.9 82 82
UK
Anglo American PLC
LSE:AAL
40.4B GBP 2.5 -12.9 13.5 24
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
2.6T RUB 2.1 21.1 6.2 8
P/E Multiple
Earnings Growth PEG
MN
X
Xanadu Mines Ltd
ASX:XAM
Average P/E: 23.1
Negative Multiple: -26.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
19.1
8%
2.4
AU
Rio Tinto Ltd
ASX:RIO
16.4
3%
5.5
UK
Rio Tinto PLC
LSE:RIO
14.4
3%
4.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
20.8
17%
1.2
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -39.1 N/A N/A
CN
CMOC Group Ltd
SSE:603993
27.2
26%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
46%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.9
27%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.9 N/A N/A
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
21.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MN
X
Xanadu Mines Ltd
ASX:XAM
Average EV/EBITDA: 17.5
Negative Multiple: -34.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5
3%
1.7
AU
Rio Tinto Ltd
ASX:RIO
5.9
7%
0.8
UK
Rio Tinto PLC
LSE:RIO
11.5
8%
1.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.6
10%
0.1
CH
Glencore PLC
LSE:GLEN
14
17%
0.8
CN
CMOC Group Ltd
SSE:603993
15.4
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
82
24%
3.4
UK
Anglo American PLC
LSE:AAL
13.5
4%
3.4
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
6.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MN
X
Xanadu Mines Ltd
ASX:XAM
Average EV/EBIT: 23.5
Negative Multiple: -34.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.4
2%
3.2
AU
Rio Tinto Ltd
ASX:RIO
8.5
9%
0.9
UK
Rio Tinto PLC
LSE:RIO
16.6
8%
2.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
0.7
10%
0.1
CH
Glencore PLC
LSE:GLEN
42.2
29%
1.5
CN
CMOC Group Ltd
SSE:603993
15.4
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
82
19%
4.3
UK
Anglo American PLC
LSE:AAL
24
9%
2.7
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
8
N/A N/A