Excelsior Mining Corp
TSX:MIN

Watchlist Manager
Excelsior Mining Corp Logo
Excelsior Mining Corp
TSX:MIN
Watchlist
Price: 0.195 CAD Market Closed
Market Cap: 61.5m CAD

Relative Value

The Relative Value of one MIN stock under the Base Case scenario is 0.016 CAD. Compared to the current market price of 0.195 CAD, Excelsior Mining Corp is Overvalued by 92%.

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.

MIN Relative Value
Base Case
0.016 CAD
Overvaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
28
Median 3Y
13.9
Median 5Y
14.3
Industry
1.8
Forward
0.8
vs History
vs Industry
31
Median 3Y
-0.9
Median 5Y
-1.2
Industry
16.4
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-4.2
Industry
9.7
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-3.3
Industry
16.2
vs History
vs Industry
53
Median 3Y
-0.8
Median 5Y
-0.8
Industry
1.7
vs History
14
vs Industry
26
Median 3Y
15.9
Median 5Y
15.9
Industry
2.1
Forward
1
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-11.4
Industry
7.4
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-6.1
Industry
10.6
Forward
14
vs History
vs Industry
Median 3Y
-5
Median 5Y
-5.9
Industry
13.5
Forward
-28.3
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-5.4
Industry
11
vs History
vs Industry
Median 3Y
-4.5
Median 5Y
-5.4
Industry
14.6
vs History
44
vs Industry
68
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

MIN Competitors Multiples
Excelsior Mining Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Excelsior Mining Corp
TSX:MIN
61.5m CAD 23.1 -0.9 -6.9 -6.7
AU
BHP Group Ltd
ASX:BHP
194.1B AUD 2.4 11.1 5 6.3
AU
Rio Tinto Ltd
ASX:RIO
176.7B AUD 2.2 10 5.5 7.5
UK
Rio Tinto PLC
LSE:RIO
69.5B GBP 1.8 8.2 24.8 34.2
CH
Glencore PLC
LSE:GLEN
36.3B GBP 0.2 -30.2 222.3 563.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
866.9B MXN 2.8 12.5 5.4 6.4
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
29B GBP 1.4 -12.9 104.6 168.9
ZA
African Rainbow Minerals Ltd
JSE:ARI
34.1B Zac 0 0 0 0
CN
CMOC Group Ltd
SSE:603993
174.3B CNY 0.8 11.4 5.1 5.1
CN
China Molybdenum Co Ltd
OTC:CMCLF
23.8B USD 0.8 11.1 5 5
P/E Multiple
Earnings Growth PEG
US
Excelsior Mining Corp
TSX:MIN
Average P/E: 15.6
Negative Multiple: -0.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
11.1
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.2
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -30.2 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
12.5
9%
1.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
33%
1.4
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
CN
CMOC Group Ltd
SSE:603993
11.4
12%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.1
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Excelsior Mining Corp
TSX:MIN
Average EV/EBITDA: 43.8
Negative Multiple: -6.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.5
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.8
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.3
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.4
7%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
UK
Anglo American PLC
LSE:AAL
104.6
7%
14.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
CN
CMOC Group Ltd
SSE:603993
5.1
14%
0.4
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
5
14%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Excelsior Mining Corp
TSX:MIN
Average EV/EBIT: 91.8
Negative Multiple: -6.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.3
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.5
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.2
4%
8.5
CH
Glencore PLC
LSE:GLEN
563.8
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6.4
6%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
29.4
5%
5.9
UK
Anglo American PLC
LSE:AAL
168.9
10%
16.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
CN
CMOC Group Ltd
SSE:603993
5.1
8%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
5
8%
0.6