GreenX Metals Ltd
LSE:GRX

Watchlist Manager
GreenX Metals Ltd Logo
GreenX Metals Ltd
LSE:GRX
Watchlist
Price: 44 GBX
Market Cap: 122.7m GBX

Relative Value

The Relative Value of one GRX stock under the Base Case scenario is hidden GBX. Compared to the current market price of 44 GBX, GreenX Metals 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.

GRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
7
Median 3Y
633.3
Median 5Y
504.3
Industry
2.1
vs History
vs Industry
Median 3Y
-49.7
Median 5Y
-46.9
Industry
19.3
vs History
vs Industry
Median 3Y
-68.6
Median 5Y
-60.2
Industry
11.2
vs History
vs Industry
Median 3Y
-47.7
Median 5Y
-34.4
Industry
18.5
vs History
3
vs Industry
3
Median 3Y
15.7
Median 5Y
13.9
Industry
2.2
vs History
1
vs Industry
7
Median 3Y
618.5
Median 5Y
491.3
Industry
2.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-37.7
Median 5Y
-29
Industry
12.6
vs History
vs Industry
Median 3Y
-37.7
Median 5Y
-29
Industry
15.2
vs History
vs Industry
Median 3Y
-66.7
Median 5Y
-59.2
Industry
12.6
vs History
vs Industry
Median 3Y
-49.4
Median 5Y
-35.1
Industry
16.9
vs History
19
vs Industry
5
Median 3Y
23.7
Median 5Y
22.1
Industry
1.9

Multiples Across Competitors

GRX Competitors Multiples
GreenX Metals 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
GreenX Metals Ltd
LSE:GRX
249.8m GBP 1 019.9 -41.5 -38.5 -38.5
ZA
Kumba Iron Ore Ltd
JSE:KIO
115.7B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
322.6B BRL 1.5 10.7 5 6.5
AU
Fortescue Ltd
XMUN:FVJ
39.7B EUR 3 13.7 9.1 9.1
AU
Fortescue Metals Group Ltd
ASX:FMG
69.5B AUD 3 13.9 9.2 9.2
US
Nucor Corp
NYSE:NUE
38.4B USD 1.2 23.3 10.7 16.9
LU
ArcelorMittal SA
AEX:MT
30.9B EUR 0.6 14 6.7 12.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.8T INR 1.6 46.9 13.5 21.3
US
Steel Dynamics Inc
NASDAQ:STLD
25.3B USD 1.4 22.5 14.7 20.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.2T INR 1 32.8 9.9 16
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
159.7B CNY 0.5 16.9 16.3 16.3
P/E Multiple
Earnings Growth PEG
AU
GreenX Metals Ltd
LSE:GRX
Average P/E: 21.6
Negative Multiple: -41.5
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-10%
N/A
BR
Vale SA
BOVESPA:VALE3
10.7
16%
0.7
AU
F
Fortescue Ltd
XMUN:FVJ
13.7
-6%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
13.9
-6%
N/A
US
Nucor Corp
NYSE:NUE
23.3
15%
1.6
LU
ArcelorMittal SA
AEX:MT
14
49%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
46.9
74%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
22.5
13%
1.7
IN
Tata Steel Ltd
NSE:TATASTEEL
32.8
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.9
25%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
GreenX Metals Ltd
LSE:GRX
Average EV/EBITDA: 10.6
Negative Multiple: -38.5
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
5
8%
0.6
AU
F
Fortescue Ltd
XMUN:FVJ
9.1
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
10%
0.9
US
Nucor Corp
NYSE:NUE
10.7
10%
1.1
LU
ArcelorMittal SA
AEX:MT
6.7
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.5
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
14.7
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.3
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
GreenX Metals Ltd
LSE:GRX
Average EV/EBIT: 14.3
Negative Multiple: -38.5
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.5
7%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.1
-7%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
-7%
N/A
US
Nucor Corp
NYSE:NUE
16.9
13%
1.3
LU
ArcelorMittal SA
AEX:MT
12.8
16%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.3
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.2
14%
1.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16
29%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.3
24%
0.7