Vale SA
NYSE:VALE

Watchlist Manager
Vale SA Logo
Vale SA
NYSE:VALE
Watchlist
Price: 16.015 USD 1.75% Market Closed
Market Cap: $68.4B

Relative Value

The Relative Value of one VALE stock under the Base Case scenario is 15.675 USD. Compared to the current market price of 16.015 USD, Vale SA is Overvalued by 2%.

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.

VALE Relative Value
Base Case
15.675 USD
Overvaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

VALE Competitors Multiples
Vale SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
Vale SA
NYSE:VALE
361.4B USD 1.7 12 5.6 7.2
AU
Fortescue Metals Group Ltd
ASX:FMG
66.1B AUD 2.9 13.4 6.1 6.1
AU
Fortescue Ltd
XMUN:FVJ
38.4B EUR 2.9 13.4 10.5 10.5
US
Nucor Corp
NYSE:NUE
41.4B USD 1.3 25.2 11.5 18.1
LU
ArcelorMittal SA
AEX:MT
35.1B EUR 0.7 16 8.8 17
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.9T INR 1.6 47.2 13.6 21.5
US
Steel Dynamics Inc
NASDAQ:STLD
26.4B USD 1.5 23.4 15.2 20.9
IN
Tata Steel Ltd
NSE:TATASTEEL
2.3T INR 1.1 34.4 10.3 16.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.7B CNY 0.5 16.8 13.8 13.8
JP
Nippon Steel Corp
TSE:5401
3.5T JPY 0.4 -547 6.8 13.5
KR
Posco Holdings Inc
KRX:005490
27.8T KRW 0.4 61 6 18.7
P/E Multiple
Earnings Growth PEG
BR
Vale SA
NYSE:VALE
Average P/E: 26.3
12
15%
0.8
AU
Fortescue Metals Group Ltd
ASX:FMG
13.4
-6%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
13.4
-6%
N/A
US
Nucor Corp
NYSE:NUE
25.2
15%
1.7
LU
ArcelorMittal SA
AEX:MT
16
49%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
47.2
74%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
23.4
13%
1.8
IN
Tata Steel Ltd
NSE:TATASTEEL
34.4
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.8
25%
0.7
JP
Nippon Steel Corp
TSE:5401
Negative Multiple: -547
7%
N/A
KR
Posco Holdings Inc
KRX:005490
61
29%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
Vale SA
NYSE:VALE
Average EV/EBITDA: 9.8
5.6
8%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
6.1
10%
0.6
AU
F
Fortescue Ltd
XMUN:FVJ
10.5
10%
1
US
Nucor Corp
NYSE:NUE
11.5
10%
1.1
LU
ArcelorMittal SA
AEX:MT
8.8
13%
0.7
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.6
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
15.2
13%
1.2
IN
Tata Steel Ltd
NSE:TATASTEEL
10.3
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.8
59%
0.2
JP
Nippon Steel Corp
TSE:5401
6.8
12%
0.6
KR
Posco Holdings Inc
KRX:005490
6
12%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BR
Vale SA
NYSE:VALE
Average EV/EBIT: 14.9
7.2
6%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
6.1
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
10.5
-7%
N/A
US
Nucor Corp
NYSE:NUE
18.1
13%
1.4
LU
ArcelorMittal SA
AEX:MT
17
16%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.5
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.9
14%
1.5
IN
Tata Steel Ltd
NSE:TATASTEEL
16.6
29%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.8
24%
0.6
JP
Nippon Steel Corp
TSE:5401
13.5
N/A N/A
KR
Posco Holdings Inc
KRX:005490
18.7
22%
0.9