G

Green Minerals AS
OSE:GEM

Watchlist Manager
Green Minerals AS
OSE:GEM
Watchlist
Price: 1.32 NOK -1.49% Market Closed
Market Cap: 26.6m NOK

Relative Value

The Relative Value of one GEM stock under the Base Case scenario is hidden NOK. Compared to the current market price of 1.32 NOK, Green Minerals AS 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.

GEM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
1
Median 3Y
7 933.2
Median 5Y
302.7
Industry
2.1
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-7.4
Industry
19.2
Forward
-2.9
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-13.7
Industry
11.1
vs History
vs Industry
Median 3Y
-5.9
Median 5Y
-13.7
Industry
18.4
vs History
72
vs Industry
4
Median 3Y
5.3
Median 5Y
7
Industry
2.2
vs History
36
vs Industry
1
Median 3Y
6 562
Median 5Y
236
Industry
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.5
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-6.1
Industry
12.5
Forward
-1.3
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-6.1
Industry
15.2
Forward
-0.8
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-13.1
Industry
12.4
vs History
vs Industry
Median 3Y
-4.4
Median 5Y
-13.1
Industry
16.8
vs History
63
vs Industry
1
Median 3Y
12.6
Median 5Y
49.8
Industry
1.9

Multiples Across Competitors

GEM Competitors Multiples
Green Minerals AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Green Minerals AS
OSE:GEM
26.6m NOK 4 427.8 -2.1 -1.6 -1.6
AU
Rio Tinto Ltd
ASX:RIO
238.4B AUD 3 15.5 8.2 11.7
AU
BHP Group Ltd
ASX:BHP
230.9B AUD 3 17.1 6.5 8.4
UK
Rio Tinto PLC
LSE:RIO
97.4B GBP 2.4 12.8 121.1 174
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.1 8.3 9.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
48.5B GBP 0.3 -31.8 259.8 782.8
CN
CMOC Group Ltd
SSE:603993
427.9B CNY 2.1 21.9 13.5 13.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
53.3B USD 1.8 19.1 11.9 11.9
UK
Anglo American PLC
LSE:AAL
36.3B GBP 2.2 -11.5 130 230.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
39B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
NO
G
Green Minerals AS
OSE:GEM
Average P/E: 21.2
Negative Multiple: -2.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.5
2%
7.7
AU
BHP Group Ltd
ASX:BHP
17.1
6%
2.8
UK
Rio Tinto PLC
LSE:RIO
12.8
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.1
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -31.8 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.9
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.1
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.5 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
G
Green Minerals AS
OSE:GEM
Average EV/EBITDA: 64.4
Negative Multiple: -1.6
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.2
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.5
3%
2.2
UK
Rio Tinto PLC
LSE:RIO
121.1
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.8
17%
15.3
CN
CMOC Group Ltd
SSE:603993
13.5
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.9
24%
0.5
UK
Anglo American PLC
LSE:AAL
130
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
G
Green Minerals AS
OSE:GEM
Average EV/EBIT: 141.4
Negative Multiple: -1.6
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.7
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.4
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
174
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.7
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
782.8
29%
27
CN
CMOC Group Ltd
SSE:603993
13.5
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.9
19%
0.6
UK
Anglo American PLC
LSE:AAL
230.7
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A