First Time Loading...

Excellon Resources Inc
TSX:EXN

Watchlist Manager
Excellon Resources Inc Logo
Excellon Resources Inc
TSX:EXN
Watchlist
Price: 0.22 CAD 2.33% Market Closed
Updated: May 8, 2024

Relative Value

EXN doesn't have a meaningful market cap.

The Relative Value of one EXN stock under the Base Case scenario is 0.09 CAD. Compared to the current market price of 0.22 CAD, Excellon Resources Inc is Overvalued by 57%.

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.

EXN Relative Value
Base Case
0.09 CAD
Overvaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
42
Median 3Y
0.6
Median 5Y
1.4
Industry
1.7
vs History
4
vs Industry
30
Median 3Y
-0.5
Median 5Y
-3.4
Industry
15.4
vs History
vs Industry
Median 3Y
-1.6
Median 5Y
-4.1
Industry
8.9
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-5.5
Industry
15.5
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
1.3
Industry
1.5
vs History
vs Industry
43
Median 3Y
0.7
Median 5Y
1.3
Industry
2.1
vs History
vs Industry
22
Median 3Y
-3.4
Median 5Y
-16.1
Industry
7.4
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-9.4
Industry
10.2
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-4.7
Industry
12.6
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-3.6
Industry
10.2
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-6.4
Industry
12.8
vs History
68
vs Industry
65
Median 3Y
0.6
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

EXN Competitors Multiples
Excellon Resources 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
Excellon Resources Inc
TSX:EXN
10.8m CAD 0 1.2 -1.2 -1.1
CA
Pan American Silver Corp
TSX:PAAS
9.5B CAD 3 -66.4 12 61.3
US
Hecla Mining Co
NYSE:HL
3.1B USD 4.3 -36.3 18.5 114.7
CA
First Majestic Silver Corp
TSX:FR
2.9B CAD 3.6 -15.4 23.3 -61.1
CA
Fortuna Silver Mines Inc
TSX:FVI
2.1B CAD 1.8 -29.7 4.6 12.9
CA
MAG Silver Corp
TSX:MAG
1.8B CAD 0 27 -95.9 -93.4
CA
Aya Gold & Silver Inc
TSX:AYA
1.8B CAD 29.8 231.8 129.3 260.6
US
Gatos Silver Inc
NYSE:GATO
728m USD 0 -225.4 -19.5 -19.4
CA
Endeavour Silver Corp
TSX:EDR
939.7m CAD 3.3 111.8 17.3 74.6
CA
Silvercorp Metals Inc
TSX:SVM
832.1m CAD 2.9 19.5 4.6 6.7
CA
Discovery Silver Corp
XTSX:DSV
467.2m CAD 0 -26.3 -24.7 -24.2
P/E Multiple
Earnings Growth
CA
Excellon Resources Inc
TSX:EXN
Average P/E: 78.3
1.2
N/A
CA
Pan American Silver Corp
TSX:PAAS
Negative Multiple: -66.4 N/A
US
Hecla Mining Co
NYSE:HL
Negative Multiple: -36.3 N/A
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -15.4 N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
Negative Multiple: -29.7 N/A
CA
MAG Silver Corp
TSX:MAG
27
27%
CA
Aya Gold & Silver Inc
TSX:AYA
231.8
551%
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -225.4
84%
CA
Endeavour Silver Corp
TSX:EDR
111.8
N/A
CA
Silvercorp Metals Inc
TSX:SVM
19.5
157%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -26.3 N/A
EV/EBITDA Multiple
EBITDA Growth
CA
Excellon Resources Inc
TSX:EXN
Average EV/EBITDA: 30
Negative Multiple: -1.2
N/A
CA
Pan American Silver Corp
TSX:PAAS
12
65%
US
Hecla Mining Co
NYSE:HL
18.5
78%
CA
First Majestic Silver Corp
TSX:FR
23.3
251%
CA
Fortuna Silver Mines Inc
TSX:FVI
4.6
-47%
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -95.9 N/A
CA
Aya Gold & Silver Inc
TSX:AYA
129.3
727%
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -19.5 N/A
CA
Endeavour Silver Corp
TSX:EDR
17.3
N/A
CA
Silvercorp Metals Inc
TSX:SVM
4.6
50%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.7 N/A
EV/EBIT Multiple
EBIT Growth
CA
Excellon Resources Inc
TSX:EXN
Average EV/EBIT: 88.5
Negative Multiple: -1.1
N/A
CA
Pan American Silver Corp
TSX:PAAS
61.3
792%
US
Hecla Mining Co
NYSE:HL
114.7
325%
CA
First Majestic Silver Corp
TSX:FR
Negative Multiple: -61.1 N/A
CA
Fortuna Silver Mines Inc
TSX:FVI
12.9
-23%
CA
MAG Silver Corp
TSX:MAG
Negative Multiple: -93.4 N/A
CA
Aya Gold & Silver Inc
TSX:AYA
260.6
N/A
US
G
Gatos Silver Inc
NYSE:GATO
Negative Multiple: -19.4 N/A
CA
Endeavour Silver Corp
TSX:EDR
74.6
N/A
CA
Silvercorp Metals Inc
TSX:SVM
6.7
77%
CA
Discovery Silver Corp
XTSX:DSV
Negative Multiple: -24.2 N/A

See Also

Discover More