Adf Group Inc
TSX:DRX

Watchlist Manager
Adf Group Inc Logo
Adf Group Inc
TSX:DRX
Watchlist
Price: 8.22 CAD 0.49% Market Closed
Market Cap: 268.3m CAD

Relative Value

The Relative Value of one DRX stock under the Base Case scenario is hidden CAD. Compared to the current market price of 8.22 CAD, Adf Group Inc 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.

DRX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
71
Median 3Y
0.7
Median 5Y
0.3
Industry
1.8
Forward
1
vs History
53
vs Industry
27
Median 3Y
5.4
Median 5Y
5.4
Industry
16.4
Forward
8.1
vs History
49
vs Industry
31
Median 3Y
2.8
Median 5Y
2.6
Industry
9.7
vs History
66
vs Industry
23
Median 3Y
4.7
Median 5Y
4.1
Industry
16.2
vs History
20
vs Industry
43
Median 3Y
1.2
Median 5Y
0.6
Industry
1.7
vs History
15
vs Industry
74
Median 3Y
0.6
Median 5Y
0.4
Industry
2.1
Forward
0.8
vs History
63
vs Industry
67
Median 3Y
3.1
Median 5Y
2.8
Industry
7.4
vs History
84
vs Industry
30
Median 3Y
4
Median 5Y
3.9
Industry
10.6
Forward
4.8
vs History
84
vs Industry
29
Median 3Y
4.9
Median 5Y
5
Industry
13.5
Forward
5.4
vs History
60
vs Industry
32
Median 3Y
2.7
Median 5Y
2.6
Industry
11
vs History
52
vs Industry
23
Median 3Y
3.1
Median 5Y
2.7
Industry
14.6
vs History
17
vs Industry
46
Median 3Y
0.9
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

DRX Competitors Multiples
Adf Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Adf Group Inc
TSX:DRX
268.3m CAD 0.9 5.3 3 3.2
ZA
Kumba Iron Ore Ltd
JSE:KIO
95.9B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
235.6B BRL 1.1 7.5 4 5.2
AU
Fortescue Metals Group Ltd
ASX:FMG
50.2B AUD 2 8.4 5.8 5.8
AU
Fortescue Ltd
XMUN:FVJ
27.8B EUR 2 8.4 5.7 5.7
US
Nucor Corp
NYSE:NUE
32.1B USD 1.1 24.1 9.9 16.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.5T INR 1.5 72.5 13.9 23.4
LU
ArcelorMittal SA
AEX:MT
23.3B EUR 0.4 22.7 5.1 9
IN
Tata Steel Ltd
NSE:TATASTEEL
2T INR 0.9 59.4 10.5 17.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
156.1B CNY 0.5 19.8 15.2 15.2
JP
Nippon Steel Corp
TSE:5401
2.9T JPY 0.3 8.3 5.2 8.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Adf Group Inc
TSX:DRX
Average EV/EBITDA: 7.8
3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
4
6%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.7
-9%
N/A
US
Nucor Corp
NYSE:NUE
9.9
10%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.9
25%
0.6
LU
ArcelorMittal SA
AEX:MT
5.1
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
10.5
19%
0.6
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.2
57%
0.3
JP
Nippon Steel Corp
TSE:5401
5.2
11%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Adf Group Inc
TSX:DRX
Average EV/EBIT: 11.1
3.2
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
5.2
2%
2.6
AU
Fortescue Metals Group Ltd
ASX:FMG
5.8
-25%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.7
-25%
N/A
US
Nucor Corp
NYSE:NUE
16.4
13%
1.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
23.4
33%
0.7
LU
ArcelorMittal SA
AEX:MT
9
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
17.8
26%
0.7
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.2
22%
0.7
JP
Nippon Steel Corp
TSE:5401
8.9
N/A N/A