Hudbay Minerals Inc
TSX:HBM

Watchlist Manager
Hudbay Minerals Inc Logo
Hudbay Minerals Inc
TSX:HBM
Watchlist
Price: 27.1 CAD 2.19%
Market Cap: 10.7B CAD

Relative Value

The Relative Value of one HBM stock under the Base Case scenario is 27.14 CAD. Compared to the current market price of 27.1 CAD, Hudbay Minerals Inc is Fairly Valued.

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.

HBM Relative Value
Base Case
27.14 CAD
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
54
Median 3Y
1.5
Median 5Y
1.4
Industry
2
Forward
3.5
vs History
44
vs Industry
5
Median 3Y
29.4
Median 5Y
14.5
Industry
18.8
Forward
23.1
vs History
0
vs Industry
25
Median 3Y
4.8
Median 5Y
4.9
Industry
10.9
vs History
4
vs Industry
7
Median 3Y
22.7
Median 5Y
8.1
Industry
18.2
vs History
0
vs Industry
46
Median 3Y
1.2
Median 5Y
1.1
Industry
2.1
vs History
0
vs Industry
51
Median 3Y
1.9
Median 5Y
1.9
Industry
2.5
Forward
3.5
vs History
22
vs Industry
38
Median 3Y
7.9
Median 5Y
8.4
Industry
8.3
vs History
0
vs Industry
25
Median 3Y
4.5
Median 5Y
4.9
Industry
12.3
Forward
7.1
vs History
19
vs Industry
20
Median 3Y
9.3
Median 5Y
9.7
Industry
14.9
Forward
10.5
vs History
4
vs Industry
25
Median 3Y
6.4
Median 5Y
6.6
Industry
12.2
vs History
23
vs Industry
14
Median 3Y
13.5
Median 5Y
13.5
Industry
16.4
vs History
0
vs Industry
54
Median 3Y
0.8
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

HBM Competitors Multiples
Hudbay Minerals 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
Hudbay Minerals Inc
TSX:HBM
10.7B CAD 3.8 16.9 8.6 15.7
AU
Rio Tinto Ltd
ASX:RIO
237.7B AUD 2.9 15.4 8.1 11.7
AU
BHP Group Ltd
ASX:BHP
231.3B AUD 3 17.1 6.5 8.4
UK
Rio Tinto PLC
LSE:RIO
97.4B GBP 2.4 12.8 121.7 174.8
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
46.9B GBP 0.3 -30.7 261 786.1
CN
CMOC Group Ltd
SSE:603993
396.9B CNY 1.9 20.3 12.6 12.6
CN
China Molybdenum Co Ltd
OTC:CMCLF
53.9B USD 1.9 19.4 12.1 12.1
UK
Anglo American PLC
LSE:AAL
35B GBP 2.2 -11 130.4 231.3
ZA
African Rainbow Minerals Ltd
JSE:ARI
38.5B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
Hudbay Minerals Inc
TSX:HBM
Average P/E: 20.5
16.9
102%
0.2
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
12.8
1%
12.8
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: -30.7 N/A N/A
CN
CMOC Group Ltd
SSE:603993
20.3
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.4
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11 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
CA
Hudbay Minerals Inc
TSX:HBM
Average EV/EBITDA: 58.9
8.6
21%
0.4
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
121.7
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
261
16%
16.3
CN
CMOC Group Ltd
SSE:603993
12.6
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
24%
0.5
UK
Anglo American PLC
LSE:AAL
130.4
4%
32.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Hudbay Minerals Inc
TSX:HBM
Average EV/EBIT: 129.3
15.7
39%
0.4
AU
Rio Tinto Ltd
ASX:RIO
11.7
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.4
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
174.8
8%
21.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.7
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
786.1
29%
27.1
CN
CMOC Group Ltd
SSE:603993
12.6
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.1
18%
0.7
UK
Anglo American PLC
LSE:AAL
231.3
9%
25.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A