C

China Molybdenum Co Ltd
OTC:CMCLF

Watchlist Manager
China Molybdenum Co Ltd
OTC:CMCLF
Watchlist
Price: 2.93 USD -0.51% Market Closed
Market Cap: $63.3B

Relative Value

The Relative Value of one CMCLF stock under the Base Case scenario is 4.51 USD. Compared to the current market price of 2.93 USD, China Molybdenum Co Ltd is Undervalued by 35%.

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.

CMCLF Relative Value
Base Case
4.51 USD
Undervaluation 35%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

CMCLF Competitors Multiples
China Molybdenum Co 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
CN
China Molybdenum Co Ltd
OTC:CMCLF
62.7B USD 2.1 22.3 12.5 12.5
AU
Rio Tinto Ltd
ASX:RIO
264.9B AUD 3.4 17.9 9.4 13.5
AU
BHP Group Ltd
ASX:BHP
271.5B AUD 3.5 18.7 7.2 9
UK
Rio Tinto PLC
LSE:RIO
116B GBP 3 15.5 9.1 13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5.1 18.3 9.3 10.8
CH
Glencore PLC
LSE:GLEN
59.3B GBP 0.3 220 10.7 34.3
CN
CMOC Group Ltd
SSE:603993
470.2B CNY 2.3 24.1 13.6 13.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
UK
Anglo American PLC
LSE:AAL
42.2B GBP 2.6 -13.4 10.6 18.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
43.1B ZAR 3.7 130.5 -65.9 -65.9
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
2.4T RUB 1.9 19.2 5.7 7.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
Average EV/EBITDA: 10.9
12.5
24%
0.5
AU
Rio Tinto Ltd
ASX:RIO
9.4
7%
1.3
AU
BHP Group Ltd
ASX:BHP
7.2
3%
2.4
UK
Rio Tinto PLC
LSE:RIO
9.1
8%
1.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.3
4%
2.3
CH
Glencore PLC
LSE:GLEN
10.7
21%
0.5
CN
CMOC Group Ltd
SSE:603993
13.6
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
12%
1.7
UK
Anglo American PLC
LSE:AAL
10.6
4%
2.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -65.9 N/A N/A
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
5.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
Average EV/EBIT: 16.4
12.5
19%
0.7
AU
Rio Tinto Ltd
ASX:RIO
13.5
9%
1.5
AU
BHP Group Ltd
ASX:BHP
9
2%
4.5
UK
Rio Tinto PLC
LSE:RIO
13.1
8%
1.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.8
N/A N/A
CH
Glencore PLC
LSE:GLEN
34.3
46%
0.7
CN
CMOC Group Ltd
SSE:603993
13.6
19%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
18%
1.7
UK
Anglo American PLC
LSE:AAL
18.8
9%
2.1
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -65.9 N/A N/A
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
7.4
N/A N/A