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 hidden CAD. Compared to the current market price of 0.195 CAD, Excelsior Mining 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.

MIN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
28
Median 3Y
16.2
Median 5Y
16.2
Industry
2
Forward
0.8
vs History
vs Industry
31
Median 3Y
-0.9
Median 5Y
-1
Industry
18.8
vs History
vs Industry
Median 3Y
-4
Median 5Y
-4.2
Industry
10.9
vs History
vs Industry
Median 3Y
-3.3
Median 5Y
-3.4
Industry
18.2
vs History
vs Industry
53
Median 3Y
-0.8
Median 5Y
-0.8
Industry
2.1
vs History
17
vs Industry
26
Median 3Y
22.6
Median 5Y
18.1
Industry
2.5
Forward
1
vs History
vs Industry
Median 3Y
-10.8
Median 5Y
-11.4
Industry
8.3
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6.1
Industry
12.3
Forward
14
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-5.9
Industry
14.9
Forward
-28.2
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-5.4
Industry
12.2
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-5.4
Industry
16.4
vs History
39
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
1.9

Multiples Across Competitors

MIN Competitors Multiples
Excelsior Mining 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
US
Excelsior Mining Corp
TSX:MIN
61.5m CAD 23 -0.9 -6.9 -6.7
AU
Rio Tinto Ltd
ASX:RIO
237.7B AUD 2.9 15.4 8.1 11.7
AU
BHP Group Ltd
ASX:BHP
231.6B 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
406.5B CNY 2 20.8 12.9 12.9
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
US
Excelsior Mining Corp
TSX:MIN
Average P/E: 21.1
Negative Multiple: -0.9
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
20.8
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
US
Excelsior Mining Corp
TSX:MIN
Average EV/EBITDA: 64.5
Negative Multiple: -6.9
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
12.9
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Excelsior Mining Corp
TSX:MIN
Average EV/EBIT: 141.9
Negative Multiple: -6.7
N/A N/A
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
174.7
8%
21.8
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
785.9
29%
27.1
CN
CMOC Group Ltd
SSE:603993
12.9
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.2
18%
0.7
UK
Anglo American PLC
LSE:AAL
231
9%
25.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A