Blackstone Minerals Ltd
OTC:BLSTF

Watchlist Manager
Blackstone Minerals Ltd Logo
Blackstone Minerals Ltd
OTC:BLSTF
Watchlist
Price: 0.05 USD Market Closed
Market Cap: 26.3m USD

Relative Value

The Relative Value of one BLSTF stock under the Base Case scenario is 0.04 USD. Compared to the current market price of 0.05 USD, Blackstone Minerals Ltd is Overvalued by 10%.

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.

BLSTF Relative Value
Base Case
0.04 USD
Overvaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
34
Median 3Y
13.4
Median 5Y
85
Industry
1.8
Forward
0.1
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-4
Industry
16.1
Forward
1.8
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-3.1
Industry
9.6
vs History
vs Industry
Median 3Y
-2.4
Median 5Y
-3.1
Industry
15.9
vs History
34
vs Industry
22
Median 3Y
2.1
Median 5Y
2.6
Industry
1.6
vs History
69
vs Industry
33
Median 3Y
11.4
Median 5Y
64.9
Industry
2.1
Forward
0.1
vs History
20
vs Industry
22
Median 3Y
12.7
Median 5Y
-33.8
Industry
7.3
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-4.6
Industry
10.5
Forward
0.2
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-4.6
Industry
13.3
Forward
0.2
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2.4
Industry
11
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2.4
Industry
14.4
vs History
41
vs Industry
18
Median 3Y
3
Median 5Y
3.6
Industry
1.4

Multiples Across Competitors

BLSTF Competitors Multiples
Blackstone Minerals Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Blackstone Minerals Ltd
OTC:BLSTF
63m USD 11.2 -5.9 -15.1 -15.1
AU
BHP Group Ltd
ASX:BHP
193.9B AUD 2.3 11.1 5 6.2
AU
Rio Tinto Ltd
ASX:RIO
177.8B AUD 2.2 10 5.5 7.5
UK
Rio Tinto PLC
LSE:RIO
70.7B GBP 1.8 8.3 24.9 34.3
CH
Glencore PLC
LSE:GLEN
35B GBP 0.2 -29 222.2 563.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
842.6B MXN 2.7 11.9 5.2 6.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.7 53.7 12.4 18.5
UK
Anglo American PLC
LSE:AAL
29.7B GBP 1.5 -13.1 104.7 169.1
ZA
African Rainbow Minerals Ltd
JSE:ARI
34B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2.1T INR 6.2 20.5 12 15.2
CN
CMOC Group Ltd
SSE:603993
163.9B CNY 0.8 10.7 4.8 4.8
P/E Multiple
Earnings Growth PEG
AU
Blackstone Minerals Ltd
OTC:BLSTF
Average P/E: 18
Negative Multiple: -5.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
11.1
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.3
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.9
9%
1.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.7
33%
1.6
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -13.1 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
20.5
N/A N/A
CN
CMOC Group Ltd
SSE:603993
10.7
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Blackstone Minerals Ltd
OTC:BLSTF
Average EV/EBITDA: 44.1
Negative Multiple: -15.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.5
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.9
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.2
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.2
7%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
12.4
1%
12.4
UK
Anglo American PLC
LSE:AAL
104.7
7%
15
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
12
N/A N/A
CN
CMOC Group Ltd
SSE:603993
4.8
14%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Blackstone Minerals Ltd
OTC:BLSTF
Average EV/EBIT: 91.7
Negative Multiple: -15.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.2
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.5
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.3
4%
8.6
CH
Glencore PLC
LSE:GLEN
563.3
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6.1
6%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
18.5
3%
6.2
UK
Anglo American PLC
LSE:AAL
169.1
10%
16.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
15.2
N/A N/A
CN
CMOC Group Ltd
SSE:603993
4.8
8%
0.6