S

South Harz Potash Ltd
F:D860

Watchlist Manager
South Harz Potash Ltd
F:D860
Watchlist
Price: 0.0134 EUR 1.52% Market Closed
Market Cap: 11.1m EUR

Relative Value

The Relative Value of one D860 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.0134 EUR, South Harz Potash 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.

D860 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
2
Median 3Y
15 109.1
Median 5Y
174 529
Industry
2.1
vs History
vs Industry
Median 3Y
-4
Median 5Y
-7
Industry
19.2
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-7.2
Industry
11.1
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-7.2
Industry
18.4
vs History
93
vs Industry
3
Median 3Y
16
Median 5Y
18.7
Industry
2.2
vs History
95
vs Industry
2
Median 3Y
14 959.9
Median 5Y
174 292.2
Industry
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-6.5
Industry
12.5
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-6.5
Industry
15.2
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-6.8
Industry
12.4
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-6.7
Industry
16.8
vs History
95
vs Industry
21
Median 3Y
10.9
Median 5Y
30.1
Industry
1.9

Multiples Across Competitors

D860 Competitors Multiples
South Harz Potash 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
South Harz Potash Ltd
F:D860
3.4m EUR 1 630.8 -1.1 -0.9 -0.9
AU
Rio Tinto Ltd
ASX:RIO
239.5B AUD 3 15.7 8.2 11.9
AU
BHP Group Ltd
ASX:BHP
231.5B AUD 3 17.2 6.6 8.5
UK
Rio Tinto PLC
LSE:RIO
97.2B GBP 2.4 12.8 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.5 17.6 8.5 10
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
47.1B GBP 0.3 -30.9 259.4 781.4
CN
CMOC Group Ltd
SSE:603993
422.5B CNY 2.1 21.6 13.4 13.4
CN
China Molybdenum Co Ltd
OTC:CMCLF
54.3B USD 1.9 19.5 12.1 12.1
UK
Anglo American PLC
LSE:AAL
35.5B GBP 2.2 -11.2 129.7 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
S
South Harz Potash Ltd
F:D860
Average P/E: 21.3
Negative Multiple: -1.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.7
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
17.6
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -30.9 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.6
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.5
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.2 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
S
South Harz Potash Ltd
F:D860
Average EV/EBITDA: 64.3
Negative Multiple: -0.9
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
8.5
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.4
17%
15.3
CN
CMOC Group Ltd
SSE:603993
13.4
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
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
S
South Harz Potash Ltd
F:D860
Average EV/EBIT: 141.3
Negative Multiple: -0.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.9
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.5
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781.4
29%
26.9
CN
CMOC Group Ltd
SSE:603993
13.4
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
19%
0.6
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