L

Lithium Royalty Corp
TSX:LIRC

Watchlist Manager
Lithium Royalty Corp
TSX:LIRC
Watchlist
Price: 7.2 CAD 5.11%
Market Cap: 395.5m CAD

Relative Value

The Relative Value of one LIRC stock under the Base Case scenario is hidden CAD. Compared to the current market price of 7.2 CAD, Lithium Royalty Corp is hidden .

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.

LIRC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
22
Median 3Y
74.1
Median 5Y
74.1
Industry
2
Forward
104.9
vs History
vs Industry
8
Median 3Y
-65.6
Median 5Y
-65.6
Industry
18.8
Forward
-51.4
vs History
vs Industry
0
Median 3Y
-107.3
Median 5Y
-107.3
Industry
11.1
vs History
vs Industry
0
Median 3Y
-37.9
Median 5Y
-37.9
Industry
18.3
vs History
37
vs Industry
45
Median 3Y
1.9
Median 5Y
1.9
Industry
2.1
vs History
17
vs Industry
21
Median 3Y
68.8
Median 5Y
68.8
Industry
2.4
Forward
95
vs History
19
vs Industry
5
Median 3Y
86.3
Median 5Y
86.3
Industry
8.2
vs History
vs Industry
0
Median 3Y
-83.1
Median 5Y
-83.1
Industry
12.1
Forward
-47.1
vs History
vs Industry
Median 3Y
-66
Median 5Y
-66
Industry
14.9
Forward
-33.8
vs History
vs Industry
0
Median 3Y
-95.2
Median 5Y
-95.2
Industry
12.3
vs History
vs Industry
0
Median 3Y
-35.1
Median 5Y
-35.1
Industry
16.8
vs History
31
vs Industry
41
Median 3Y
1.9
Median 5Y
1.9
Industry
1.9

Multiples Across Competitors

LIRC Competitors Multiples
Lithium Royalty Corp 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
Lithium Royalty Corp
TSX:LIRC
395.5m CAD 159.9 -64.7 -54.3 -49.8
AU
BHP Group Ltd
ASX:BHP
228.9B AUD 3 17 6.5 8.3
AU
Rio Tinto Ltd
ASX:RIO
227.2B AUD 2.8 14.8 7.8 11.2
UK
Rio Tinto PLC
LSE:RIO
92.3B GBP 2.3 12 121.3 174.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.2 16.5 8 9.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
45.7B GBP 0.3 -29.8 260.8 785.6
CN
CMOC Group Ltd
SSE:603993
373.5B CNY 1.8 19.1 11.9 11.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
52.4B USD 1.8 18.3 11.8 11.8
UK
Anglo American PLC
LSE:AAL
34.1B GBP 2.1 -10.7 130.2 230.9
ZA
African Rainbow Minerals Ltd
JSE:ARI
36.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
CA
L
Lithium Royalty Corp
TSX:LIRC
Average P/E: 20.3
Negative Multiple: -64.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
17
6%
2.8
AU
Rio Tinto Ltd
ASX:RIO
14.8
1%
14.8
UK
Rio Tinto PLC
LSE:RIO
12
1%
12
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
16.5
15%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.8 N/A N/A
CN
CMOC Group Ltd
SSE:603993
19.1
23%
0.8
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.3
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.7 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
L
Lithium Royalty Corp
TSX:LIRC
Average EV/EBITDA: 64.2
Negative Multiple: -54.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.5
2%
3.2
AU
Rio Tinto Ltd
ASX:RIO
7.8
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
121.3
8%
15.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
260.8
16%
16.3
CN
CMOC Group Ltd
SSE:603993
11.9
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.8
24%
0.5
UK
Anglo American PLC
LSE:AAL
130.2
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
L
Lithium Royalty Corp
TSX:LIRC
Average EV/EBIT: 141.5
Negative Multiple: -49.8
N/A N/A
AU
BHP Group Ltd
ASX:BHP
8.3
2%
4.2
AU
Rio Tinto Ltd
ASX:RIO
11.2
9%
1.2
UK
Rio Tinto PLC
LSE:RIO
174.3
8%
21.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.4
10%
0.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
785.6
29%
27.1
CN
CMOC Group Ltd
SSE:603993
11.9
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.8
18%
0.7
UK
Anglo American PLC
LSE:AAL
230.9
9%
25.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A