Foraco International SA
TSX:FAR

Watchlist Manager
Foraco International SA Logo
Foraco International SA
TSX:FAR
Watchlist
Price: 1.76 CAD -2.22%
Market Cap: 174.7m CAD

Relative Value

The Relative Value of one FAR stock under the Base Case scenario is 2.74 CAD. Compared to the current market price of 1.76 CAD, Foraco International SA is Undervalued by 36%.

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.

FAR Relative Value
Base Case
2.74 CAD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
1.8
Forward
0.4
vs History
44
vs Industry
26
Median 3Y
5.7
Median 5Y
6
Industry
16.6
Forward
4.5
vs History
61
vs Industry
26
Median 3Y
3.7
Median 5Y
3.7
Industry
9.8
vs History
36
vs Industry
12
Median 3Y
13.3
Median 5Y
13.3
Industry
16.4
vs History
96
vs Industry
34
Median 3Y
1.8
Median 5Y
2.2
Industry
1.7
vs History
66
vs Industry
73
Median 3Y
0.7
Median 5Y
0.7
Industry
2.2
Forward
0.6
vs History
49
vs Industry
59
Median 3Y
2.9
Median 5Y
3.4
Industry
7.6
vs History
49
vs Industry
29
Median 3Y
3.1
Median 5Y
3.7
Industry
10.8
Forward
3.1
vs History
49
vs Industry
26
Median 3Y
4.3
Median 5Y
5.6
Industry
13.8
Forward
4.1
vs History
76
vs Industry
25
Median 3Y
5.2
Median 5Y
6.3
Industry
11.2
vs History
90
vs Industry
11
Median 3Y
11
Median 5Y
13.4
Industry
15
vs History
63
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1.5

Multiples Across Competitors

FAR Competitors Multiples
Foraco International SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Foraco International SA
TSX:FAR
173.6m CAD 0.5 6.2 3.7 5.5
AU
BHP Group Ltd
ASX:BHP
212.2B AUD 2.6 12.3 5.5 6.9
AU
Rio Tinto Ltd
ASX:RIO
194.5B AUD 2.4 11.1 6.1 8.4
UK
Rio Tinto PLC
LSE:RIO
76.8B GBP 1.9 9 25.3 34.8
CH
Glencore PLC
LSE:GLEN
39.7B GBP 0.2 -33 222.8 564.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
926.3B MXN 3 13.4 5.8 6.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.6 44.8 16.5 29.4
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.2B Zac 0 0 0 0
UK
Anglo American PLC
LSE:AAL
27.6B GBP 1.4 -12.2 104.3 168.6
CN
CMOC Group Ltd
SSE:603993
200.9B CNY 0.9 13.1 5.9 5.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
23.8B USD 0.8 11.1 5 5
P/E Multiple
Earnings Growth PEG
FR
Foraco International SA
TSX:FAR
Average P/E: 15.1
6.2
N/A N/A
AU
BHP Group Ltd
ASX:BHP
12.3
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
11.1
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
9
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -33 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
13.4
9%
1.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
34%
1.3
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
13.1
12%
1.1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.1
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Foraco International SA
TSX:FAR
Average EV/EBITDA: 40.1
3.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5.5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
6.1
5%
1.2
UK
Rio Tinto PLC
LSE:RIO
25.3
6%
4.2
CH
Glencore PLC
LSE:GLEN
222.8
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.8
7%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
UK
Anglo American PLC
LSE:AAL
104.3
7%
14.9
CN
CMOC Group Ltd
SSE:603993
5.9
14%
0.4
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
5
14%
0.4