Excelsior Mining Corp
OTC:EXMGF

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

Relative Value

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

EXMGF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
28
Median 3Y
17.1
Median 5Y
17.1
Industry
2.1
Forward
0.8
vs History
vs Industry
31
Median 3Y
-0.9
Median 5Y
-0.9
Industry
19.3
vs History
vs Industry
Median 3Y
-4.1
Median 5Y
-4.2
Industry
11.2
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.4
Industry
18.5
vs History
vs Industry
53
Median 3Y
-0.8
Median 5Y
-0.8
Industry
2.2
vs History
20
vs Industry
26
Median 3Y
23.5
Median 5Y
19.5
Industry
2.5
Forward
1
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-11.4
Industry
8.5
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-6.1
Industry
12.6
Forward
13.9
vs History
vs Industry
Median 3Y
-5.5
Median 5Y
-5.9
Industry
15.2
Forward
-28
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-5.4
Industry
12.6
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-5.4
Industry
16.9
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 22.9 -0.9 -6.8 -6.6
AU
Rio Tinto Ltd
ASX:RIO
247.8B AUD 3.1 16.2 8.5 12.3
AU
BHP Group Ltd
ASX:BHP
240.3B AUD 3.2 17.9 6.8 8.8
UK
Rio Tinto PLC
LSE:RIO
101.9B GBP 2.6 13.4 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.5 17.9 8.6 10.1
CH
Glencore PLC
LSE:GLEN
50.2B GBP 0.3 -32.9 259.1 780.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
CMOC Group Ltd
SSE:603993
457B CNY 2.2 23.4 14.4 14.4
CN
China Molybdenum Co Ltd
OTC:CMCLF
58.4B USD 2 20.9 12.9 12.9
UK
Anglo American PLC
LSE:AAL
37.1B GBP 2.3 -11.7 129.7 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
40.1B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Excelsior Mining Corp
OTC:EXMGF
Average P/E: 22.1
Negative Multiple: -0.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
16.2
2%
8.1
AU
BHP Group Ltd
ASX:BHP
17.9
6%
3
UK
Rio Tinto PLC
LSE:RIO
13.4
2%
6.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.9
16%
1.1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -32.9 N/A N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
CMOC Group Ltd
SSE:603993
23.4
24%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.9
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.7 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
US
Excelsior Mining Corp
OTC:EXMGF
Average EV/EBITDA: 64.6
Negative Multiple: -6.8
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.5
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.8
3%
2.3
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.6
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.1
17%
15.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
CMOC Group Ltd
SSE:603993
14.4
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.9
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.7
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: 141.5
Negative Multiple: -6.6
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
12.3
9%
1.4
AU
BHP Group Ltd
ASX:BHP
8.8
2%
4.4
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.1
10%
1
CH
Glencore PLC
LSE:GLEN
780.5
29%
26.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
CMOC Group Ltd
SSE:603993
14.4
19%
0.8
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.9
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.2
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A