Adriatic Metals PLC
LSE:ADT1

Watchlist Manager
Adriatic Metals PLC Logo
Adriatic Metals PLC
LSE:ADT1
Watchlist
Price: 320 GBX Market Closed
Market Cap: 1.1B GBX

Relative Value

The Relative Value of one ADT1 stock under the Base Case scenario is hidden GBX. Compared to the current market price of 320 GBX, Adriatic Metals PLC 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.

ADT1 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
2
Forward
0.1
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-21.9
Industry
18.8
Forward
0.2
vs History
vs Industry
Median 3Y
-27.2
Median 5Y
-39.7
Industry
11.1
vs History
vs Industry
0
Median 3Y
-11.9
Median 5Y
-12.6
Industry
18.3
vs History
4
vs Industry
10
Median 3Y
6.4
Median 5Y
6.3
Industry
2.1
vs History
12
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
2.4
Forward
0.4
vs History
3
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.2
vs History
vs Industry
Median 3Y
-202.6
Median 5Y
44.4
Industry
12.1
Forward
0.7
vs History
vs Industry
Median 3Y
-195.8
Median 5Y
40.1
Industry
14.9
Forward
0.7
vs History
vs Industry
Median 3Y
-188.2
Median 5Y
47.5
Industry
12.3
vs History
vs Industry
Median 3Y
-51.5
Median 5Y
7.6
Industry
16.8
vs History
3
vs Industry
5
Median 3Y
29.5
Median 5Y
-4.8
Industry
1.9

Multiples Across Competitors

ADT1 Competitors Multiples
Adriatic Metals PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Adriatic Metals PLC
LSE:ADT1
1B GBP 50.1 -22.1 -235.2 -219.8
AU
BHP Group Ltd
ASX:BHP
224.6B AUD 2.9 16.5 6.3 8.1
AU
Rio Tinto Ltd
ASX:RIO
223.5B AUD 2.8 14.4 7.6 10.9
UK
Rio Tinto PLC
LSE:RIO
89B GBP 2.2 11.5 120.3 172.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.3 18.5 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
45.2B GBP 0.3 -29.3 259 780.1
CN
CMOC Group Ltd
SSE:603993
399.9B CNY 2 20.5 12.7 12.7
CN
China Molybdenum Co Ltd
OTC:CMCLF
51.1B USD 1.8 18.5 11.5 11.5
UK
Anglo American PLC
LSE:AAL
35.1B GBP 2.1 -10.9 129.5 229.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
36.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
UK
Adriatic Metals PLC
LSE:ADT1
Average P/E: 20.7
Negative Multiple: -22.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
16.5
6%
2.7
AU
Rio Tinto Ltd
ASX:RIO
14.4
1%
14.4
UK
Rio Tinto PLC
LSE:RIO
11.5
1%
11.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.5
15%
1.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.3 N/A N/A
CN
CMOC Group Ltd
SSE:603993
20.5
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.5
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Adriatic Metals PLC
LSE:ADT1
Average EV/EBITDA: 63.9
Negative Multiple: -235.2
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.3
2%
3.2
AU
Rio Tinto Ltd
ASX:RIO
7.6
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
120.3
8%
15
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
8%
2.5
CH
Glencore PLC
LSE:GLEN
259
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12.7
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.5
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
UK
Adriatic Metals PLC
LSE:ADT1
Average EV/EBIT: 140.7
Negative Multiple: -219.8
N/A N/A
AU
BHP Group Ltd
ASX:BHP
8.1
2%
4.1
AU
Rio Tinto Ltd
ASX:RIO
10.9
9%
1.2
UK
Rio Tinto PLC
LSE:RIO
172.8
8%
21.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.8
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
11%
2.7
CH
Glencore PLC
LSE:GLEN
780.1
29%
26.9
CN
CMOC Group Ltd
SSE:603993
12.7
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
18%
0.6
UK
Anglo American PLC
LSE:AAL
229.8
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A