GreenX Metals Ltd
LSE:GRX

Watchlist Manager
GreenX Metals Ltd Logo
GreenX Metals Ltd
LSE:GRX
Watchlist
Price: 53 GBX 20.45%
Market Cap: 147.8m 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 53 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
2.2
vs History
vs Industry
Median 3Y
-49.7
Median 5Y
-46.9
Industry
19.5
vs History
vs Industry
Median 3Y
-68.6
Median 5Y
-60.2
Industry
11.5
vs History
vs Industry
Median 3Y
-47.7
Median 5Y
-34.4
Industry
18.9
vs History
3
vs Industry
3
Median 3Y
15.7
Median 5Y
13.9
Industry
2.3
vs History
1
vs Industry
7
Median 3Y
618.5
Median 5Y
491.3
Industry
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.7
vs History
vs Industry
Median 3Y
-37.7
Median 5Y
-29
Industry
12.8
vs History
vs Industry
Median 3Y
-37.7
Median 5Y
-29
Industry
15.4
vs History
vs Industry
Median 3Y
-66.7
Median 5Y
-59.2
Industry
12.9
vs History
vs Industry
Median 3Y
-49.4
Median 5Y
-35.1
Industry
17.5
vs History
19
vs Industry
5
Median 3Y
23.7
Median 5Y
22.1
Industry
2

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
298.6m GBP 1 219.1 -49.6 -46.3 -46.3
ZA
Kumba Iron Ore Ltd
JSE:KIO
117.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
319B BRL 1.5 10.6 5 6.5
AU
Fortescue Metals Group Ltd
ASX:FMG
68.9B AUD 3 13.6 9.1 9.1
AU
Fortescue Ltd
XMUN:FVJ
40.2B EUR 3 13.9 9.2 9.2
US
Nucor Corp
NYSE:NUE
37.5B USD 1.2 22.8 10.5 16.5
LU
ArcelorMittal SA
AEX:MT
30.8B EUR 0.6 13.9 6.6 12.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.9T INR 1.7 47.8 13.7 21.6
IN
Tata Steel Ltd
NSE:TATASTEEL
2.3T INR 1 33.6 10.1 16.3
US
Steel Dynamics Inc
NASDAQ:STLD
24.9B USD 1.4 22.1 14.4 19.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
158.6B CNY 0.5 16.8 16.2 16.2
P/E Multiple
Earnings Growth PEG
AU
GreenX Metals Ltd
LSE:GRX
Average P/E: 21.7
Negative Multiple: -49.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-10%
N/A
BR
Vale SA
BOVESPA:VALE3
10.6
15%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
13.6
-6%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
13.9
-6%
N/A
US
Nucor Corp
NYSE:NUE
22.8
15%
1.5
LU
ArcelorMittal SA
AEX:MT
13.9
49%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
47.8
74%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
33.6
79%
0.4
US
Steel Dynamics Inc
NASDAQ:STLD
22.1
13%
1.7
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.8
25%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
GreenX Metals Ltd
LSE:GRX
Average EV/EBITDA: 10.5
Negative Multiple: -46.3
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
Fortescue Metals Group Ltd
ASX:FMG
9.1
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
US
Nucor Corp
NYSE:NUE
10.5
10%
1
LU
ArcelorMittal SA
AEX:MT
6.6
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.7
24%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
10.1
20%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.4
13%
1.1
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.2
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
GreenX Metals Ltd
LSE:GRX
Average EV/EBIT: 14.2
Negative Multiple: -46.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.5
6%
1.1
AU
Fortescue Metals Group Ltd
ASX:FMG
9.1
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-7%
N/A
US
Nucor Corp
NYSE:NUE
16.5
13%
1.3
LU
ArcelorMittal SA
AEX:MT
12.8
16%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.6
37%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
16.3
29%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
19.9
14%
1.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.2
24%
0.7