NextSource Materials Inc
OTC:NSRCF

Watchlist Manager
NextSource Materials Inc Logo
NextSource Materials Inc
OTC:NSRCF
Watchlist
Price: 0.22 USD 6.33%
Market Cap: $34.3m

Multiples-Based Value

The Multiples-Based Value of one NSRCF stock under the Base Case scenario is hidden USD. Compared to the current market price of 0.22 USD, NextSource Materials Inc is hidden .

Multiples-Based 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.

NSRCF Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

Multiples Across Competitors

NSRCF Competitors Multiples
NextSource Materials Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
NextSource Materials Inc
OTC:NSRCF
54.7m USD 32.4 -1.2 -5.9 -5.8
AU
Rio Tinto Ltd
ASX:RIO
278B AUD 3.4 19.8 8.3 11.4
AU
BHP Group Ltd
ASX:BHP
274.1B AUD 3.6 18.9 7.3 9.2
UK
Rio Tinto PLC
LSE:RIO
119.4B GBP 2.7 15.7 7.4 10.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5.2 18.6 9.5 11
CH
Glencore PLC
LSE:GLEN
66.4B GBP 0.4 240.9 11.5 36.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.5 33.9 18.1 25.9
CN
CMOC Group Ltd
SSE:603993
405.6B CNY 2 20 9.4 9.4
UK
Anglo American PLC
LSE:AAL
41.3B GBP 2.9 -14.6 10 15.7
CN
China Molybdenum Co Ltd
OTC:CMCLF
49.2B USD 1.7 16.9 7.9 7.9
ZA
African Rainbow Minerals Ltd
JSE:ARI
47.6B ZAR 3.4 36.9 -79.1 -79.1
P/E Multiple
Earnings Growth PEG
CA
NextSource Materials Inc
OTC:NSRCF
Average P/E: 46.8
Negative Multiple: -1.2
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
19.8
13%
1.5
AU
BHP Group Ltd
ASX:BHP
18.9
11%
1.7
UK
Rio Tinto PLC
LSE:RIO
15.7
11%
1.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.6
3%
6.2
CH
Glencore PLC
LSE:GLEN
240.9
161%
1.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
33.9
10%
3.4
CN
CMOC Group Ltd
SSE:603993
20
23%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -14.6 N/A N/A
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
16.9
24%
0.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
36.9
156%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
NextSource Materials Inc
OTC:NSRCF
Average EV/EBITDA: 9.9
Negative Multiple: -5.9
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.3
9%
0.9
AU
BHP Group Ltd
ASX:BHP
7.3
6%
1.2
UK
Rio Tinto PLC
LSE:RIO
7.4
8%
0.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.5
6%
1.6
CH
Glencore PLC
LSE:GLEN
11.5
25%
0.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
18.1
5%
3.6
CN
CMOC Group Ltd
SSE:603993
9.4
18%
0.5
UK
Anglo American PLC
LSE:AAL
10
20%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
7.9
18%
0.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -79.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
NextSource Materials Inc
OTC:NSRCF
Average EV/EBIT: 15.3
Negative Multiple: -5.8
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.4
9%
1.3
AU
BHP Group Ltd
ASX:BHP
9.2
6%
1.5
UK
Rio Tinto PLC
LSE:RIO
10.2
8%
1.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11
7%
1.6
CH
Glencore PLC
LSE:GLEN
36.8
51%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
25.9
4%
6.5
CN
CMOC Group Ltd
SSE:603993
9.4
N/A N/A
UK
Anglo American PLC
LSE:AAL
15.7
23%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
7.9
N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -79.1 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett