Foraco International SA
TSX:FAR

Watchlist Manager
Foraco International SA Logo
Foraco International SA
TSX:FAR
Watchlist
Price: 2.43 CAD -2.41% Market Closed
Market Cap: 241.2m CAD

Relative Value

The Relative Value of one FAR stock under the Base Case scenario is 2.87 CAD. Compared to the current market price of 2.43 CAD, Foraco International SA is Undervalued by 15%.

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
2.87 CAD
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
76
Median 3Y
0.5
Median 5Y
0.5
Industry
2
Forward
0.7
vs History
7
vs Industry
26
Median 3Y
6.1
Median 5Y
6.1
Industry
18.8
Forward
10
vs History
12
vs Industry
26
Median 3Y
3.7
Median 5Y
4.2
Industry
10.9
vs History
4
vs Industry
12
Median 3Y
-11.2
Median 5Y
13.6
Industry
18.2
vs History
61
vs Industry
34
Median 3Y
1.8
Median 5Y
2.1
Industry
2.1
vs History
14
vs Industry
73
Median 3Y
0.7
Median 5Y
0.7
Industry
2.5
Forward
0.9
vs History
20
vs Industry
59
Median 3Y
2.9
Median 5Y
3.4
Industry
8.3
vs History
23
vs Industry
29
Median 3Y
3.1
Median 5Y
3.7
Industry
12.3
Forward
4.8
vs History
31
vs Industry
26
Median 3Y
4.3
Median 5Y
5.6
Industry
14.9
Forward
8
vs History
25
vs Industry
25
Median 3Y
5.4
Median 5Y
6.3
Industry
12.2
vs History
31
vs Industry
11
Median 3Y
11.5
Median 5Y
15.4
Industry
16.4
vs History
33
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1.9

Multiples Across Competitors

FAR Competitors Multiples
Foraco International SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Foraco International SA
TSX:FAR
239.4m CAD 0.7 10.4 5.1 8.3
AU
Rio Tinto Ltd
ASX:RIO
237.3B AUD 2.9 15.4 8.1 11.6
AU
BHP Group Ltd
ASX:BHP
231.1B AUD 3 17.1 6.5 8.4
UK
Rio Tinto PLC
LSE:RIO
96.4B GBP 2.4 12.6 121.6 174.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.2 8.3 9.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
46.5B GBP 0.3 -30.5 260.9 785.9
CN
CMOC Group Ltd
SSE:603993
400.7B CNY 2 20.5 12.7 12.7
CN
China Molybdenum Co Ltd
OTC:CMCLF
54.6B USD 1.9 19.7 12.2 12.2
UK
Anglo American PLC
LSE:AAL
34.2B GBP 2.1 -10.8 130.2 231
ZA
African Rainbow Minerals Ltd
JSE:ARI
38.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
FR
Foraco International SA
TSX:FAR
Average P/E: 19.7
10.4
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.4
1%
15.4
AU
BHP Group Ltd
ASX:BHP
17.1
6%
2.8
UK
Rio Tinto PLC
LSE:RIO
12.6
1%
12.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.2
15%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -30.5 N/A N/A
CN
CMOC Group Ltd
SSE:603993
20.5
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.7
23%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.8 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Foraco International SA
TSX:FAR
Average EV/EBITDA: 58.6
5.1
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.1
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.5
2%
3.3
UK
Rio Tinto PLC
LSE:RIO
121.6
8%
15.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
260.9
16%
16.3
CN
CMOC Group Ltd
SSE:603993
12.7
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.2
24%
0.5
UK
Anglo American PLC
LSE:AAL
130.2
4%
32.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A