Global Atomic Corp
TSX:GLO

Watchlist Manager
Global Atomic Corp Logo
Global Atomic Corp
TSX:GLO
Watchlist
Price: 0.72 CAD 2.86% Market Closed
Market Cap: 221.8m CAD

Relative Value

The Relative Value of one GLO stock under the Base Case scenario is 1.48 CAD. Compared to the current market price of 0.72 CAD, Global Atomic Corp is Undervalued by 51%.

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.

GLO Relative Value
Base Case
1.48 CAD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
13
Median 3Y
547.4
Median 5Y
534.7
Industry
1.8
vs History
9
vs Industry
Median 3Y
-41.5
Median 5Y
-42.4
Industry
16
Forward
-138.6
vs History
vs Industry
Median 3Y
-71.2
Median 5Y
-103.1
Industry
9.4
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-17.5
Industry
15.8
vs History
92
vs Industry
58
Median 3Y
3.2
Median 5Y
3.7
Industry
1.6
vs History
80
vs Industry
13
Median 3Y
525.8
Median 5Y
523.1
Industry
2.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
vs Industry
Median 3Y
-53.1
Median 5Y
-55.9
Industry
10.4
Forward
-22.8
vs History
vs Industry
Median 3Y
-52.4
Median 5Y
-54
Industry
13.3
vs History
vs Industry
Median 3Y
-69.4
Median 5Y
-99.2
Industry
10.8
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-17.4
Industry
14.4
vs History
92
vs Industry
55
Median 3Y
3.3
Median 5Y
4.6
Industry
1.4

Multiples Across Competitors

GLO Competitors Multiples
Global Atomic Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Global Atomic Corp
TSX:GLO
215.6m CAD 246.6 147.6 -22.2 -21.6
AU
BHP Group Ltd
ASX:BHP
183.7B AUD 2.2 10.5 4.8 5.9
AU
Rio Tinto Ltd
ASX:RIO
165.8B AUD 2 9.3 5.1 7
UK
Rio Tinto PLC
LSE:RIO
67.4B GBP 1.7 7.9 24.6 33.9
CH
Glencore PLC
LSE:GLEN
34.8B GBP 0.2 -28.7 222.1 563.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
815B MXN 2.6 11.5 5 5.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.6 44.8 16.5 29.4
UK
Anglo American PLC
LSE:AAL
27B GBP 1.3 -11.9 104.2 168.3
ZA
African Rainbow Minerals Ltd
JSE:ARI
32.3B Zac 0 0 0 0
CN
CMOC Group Ltd
SSE:603993
168B CNY 0.8 10.9 4.9 4.9
IN
Hindustan Zinc Ltd
NSE:HINDZINC
1.9T INR 5.4 17.9 10.5 13.2
P/E Multiple
Earnings Growth PEG
CA
Global Atomic Corp
TSX:GLO
Average P/E: 32.6
147.6
69%
2.1
AU
BHP Group Ltd
ASX:BHP
10.5
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
9.3
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
7.9
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -28.7 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.5
9%
1.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
33%
1.4
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
CN
CMOC Group Ltd
SSE:603993
10.9
12%
0.9
IN
Hindustan Zinc Ltd
NSE:HINDZINC
17.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Global Atomic Corp
TSX:GLO
Average EV/EBITDA: 44.2
Negative Multiple: -22.2
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.8
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.1
5%
1
UK
Rio Tinto PLC
LSE:RIO
24.6
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.1
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5
7%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
UK
Anglo American PLC
LSE:AAL
104.2
7%
14.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
CN
CMOC Group Ltd
SSE:603993
4.9
14%
0.4
IN
Hindustan Zinc Ltd
NSE:HINDZINC
10.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Global Atomic Corp
TSX:GLO
Average EV/EBIT: 92.4
Negative Multiple: -21.6
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5.9
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7
5%
1.4
UK
Rio Tinto PLC
LSE:RIO
33.9
4%
8.5
CH
Glencore PLC
LSE:GLEN
563.2
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.9
6%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
29.4
5%
5.9
UK
Anglo American PLC
LSE:AAL
168.3
10%
16.8
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
CN
CMOC Group Ltd
SSE:603993
4.9
8%
0.6
IN
Hindustan Zinc Ltd
NSE:HINDZINC
13.2
N/A N/A