Adf Group Inc
TSX:DRX

Watchlist Manager
Adf Group Inc Logo
Adf Group Inc
TSX:DRX
Watchlist
Price: 8.23 CAD -3.63% Market Closed
Market Cap: 268.6m 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 8.23 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
11
vs Industry
71
Median 3Y
0.8
Median 5Y
0.4
Industry
2
Forward
1
vs History
17
vs Industry
27
Median 3Y
6.6
Median 5Y
5.9
Industry
18.8
Forward
9.6
vs History
3
vs Industry
31
Median 3Y
3.9
Median 5Y
3
Industry
10.9
vs History
vs Industry
23
Median 3Y
4.7
Median 5Y
3.5
Industry
18.4
vs History
22
vs Industry
43
Median 3Y
1.5
Median 5Y
0.7
Industry
2.1
vs History
11
vs Industry
74
Median 3Y
0.8
Median 5Y
0.4
Industry
2.5
Forward
1
vs History
14
vs Industry
67
Median 3Y
3.1
Median 5Y
2.9
Industry
8.3
vs History
23
vs Industry
30
Median 3Y
4
Median 5Y
3.9
Industry
12.3
Forward
6
vs History
39
vs Industry
29
Median 3Y
4.8
Median 5Y
4.9
Industry
14.9
Forward
6
vs History
3
vs Industry
32
Median 3Y
3.6
Median 5Y
3.2
Industry
12.4
vs History
vs Industry
23
Median 3Y
3.1
Median 5Y
2.4
Industry
16.8
vs History
20
vs Industry
46
Median 3Y
1.2
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

DRX Competitors Multiples
Adf Group 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
Adf Group Inc
TSX:DRX
268.6m CAD 1 7.6 4.5 5
ZA
Kumba Iron Ore Ltd
JSE:KIO
109.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
292.9B BRL 1.4 9.7 4.7 6
AU
Fortescue Metals Group Ltd
ASX:FMG
70.7B AUD 3 13.9 9.3 9.3
AU
Fortescue Ltd
XMUN:FVJ
39.8B EUR 3 13.9 9.2 9.2
LU
ArcelorMittal SA
AEX:MT
33B EUR 0.6 15 7.1 13.7
US
Nucor Corp
NYSE:NUE
37.8B USD 1.2 22.9 10.5 16.6
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.7T INR 1.6 45.6 13.2 20.8
US
Steel Dynamics Inc
NASDAQ:STLD
25.3B USD 1.4 22.5 14.6 20.2
IN
Tata Steel Ltd
NSE:TATASTEEL
2.1T INR 1 31.5 9.6 15.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
156.6B CNY 0.5 16.6 16 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Adf Group Inc
TSX:DRX
Average EV/EBITDA: 9.9
4.5
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.7
7%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
9.3
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
LU
ArcelorMittal SA
AEX:MT
7.1
13%
0.5
US
Nucor Corp
NYSE:NUE
10.5
10%
1.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.2
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.6
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Adf Group Inc
TSX:DRX
Average EV/EBIT: 13.2
5
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6
5%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
9.3
-8%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-8%
N/A
LU
ArcelorMittal SA
AEX:MT
13.7
15%
0.9
US
Nucor Corp
NYSE:NUE
16.6
13%
1.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.8
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
20.2
13%
1.6
IN
Tata Steel Ltd
NSE:TATASTEEL
15.5
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16
24%
0.7