Excelsior Mining Corp
OTC:EXMGF

Watchlist Manager
Excelsior Mining Corp Logo
Excelsior Mining Corp
OTC:EXMGF
Watchlist
Price: 0.1279 USD -1.69% Market Closed
Market Cap: 40.3m USD

Relative Value

The Relative Value of one EXMGF stock under the Base Case scenario is 0.0125 USD. Compared to the current market price of 0.1279 USD, Excelsior Mining Corp is Overvalued by 90%.

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.

EXMGF Relative Value
Base Case
0.0125 USD
Overvaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
28
Median 3Y
16.2
Median 5Y
16.2
Industry
2
Forward
0.8
vs History
vs Industry
31
Median 3Y
-0.9
Median 5Y
-1
Industry
18.8
vs History
vs Industry
Median 3Y
-4
Median 5Y
-4.2
Industry
10.9
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.4
Industry
18.4
vs History
vs Industry
53
Median 3Y
-0.8
Median 5Y
-0.8
Industry
2.1
vs History
19
vs Industry
26
Median 3Y
22.6
Median 5Y
18.1
Industry
2.5
Forward
1
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-11.4
Industry
8.3
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6.1
Industry
12.3
Forward
13.9
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-5.9
Industry
14.9
Forward
-28.2
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-5.4
Industry
12.4
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-5.4
Industry
16.8
vs History
41
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.9

Multiples Across Competitors

EXMGF Competitors Multiples
Excelsior Mining Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Excelsior Mining Corp
OTC:EXMGF
61.5m USD 23 -0.9 -6.8 -6.7
AU
Rio Tinto Ltd
ASX:RIO
232B AUD 2.9 14.9 7.9 11.3
AU
BHP Group Ltd
ASX:BHP
227.8B AUD 2.9 16.7 6.4 8.2
UK
Rio Tinto PLC
LSE:RIO
94.2B GBP 2.3 12.3 120.7 173.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.2 16.4 7.9 9.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
46.1B GBP 0.3 -30 259.2 781
CN
CMOC Group Ltd
SSE:603993
382.7B CNY 1.9 19.6 12.2 12.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
51.3B USD 1.8 18.5 11.5 11.5
UK
Anglo American PLC
LSE:AAL
34.3B GBP 2.1 -10.7 129.4 229.6
ZA
African Rainbow Minerals Ltd
JSE:ARI
37.3B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Excelsior Mining Corp
OTC:EXMGF
Average P/E: 20.4
Negative Multiple: -0.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
14.9
1%
14.9
AU
BHP Group Ltd
ASX:BHP
16.7
6%
2.8
UK
Rio Tinto PLC
LSE:RIO
12.3
1%
12.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
16.4
15%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -30 N/A N/A
CN
CMOC Group Ltd
SSE:603993
19.6
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.5
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.7 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
US
Excelsior Mining Corp
OTC:EXMGF
Average EV/EBITDA: 63.9
Negative Multiple: -6.8
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
7.9
7%
1.1
AU
BHP Group Ltd
ASX:BHP
6.4
2%
3.2
UK
Rio Tinto PLC
LSE:RIO
120.7
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
7.9
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.2
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12.2
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.4
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
US
Excelsior Mining Corp
OTC:EXMGF
Average EV/EBIT: 140.7
Negative Multiple: -6.7
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.3
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.2
2%
4.1
UK
Rio Tinto PLC
LSE:RIO
173.4
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.3
10%
0.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781
29%
26.9
CN
CMOC Group Ltd
SSE:603993
12.2
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
18%
0.6
UK
Anglo American PLC
LSE:AAL
229.6
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A