Sherritt International Corp
TSX:S

Watchlist Manager
Sherritt International Corp Logo
Sherritt International Corp
TSX:S
Watchlist
Price: 0.155 CAD -3.13% Market Closed
Market Cap: 76.9m CAD

Relative Value

The Relative Value of one S stock under the Base Case scenario is 0.576 CAD. Compared to the current market price of 0.155 CAD, Sherritt International Corp is Undervalued by 73%.

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.

S Relative Value
Base Case
0.576 CAD
Undervaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
80
Median 3Y
0.8
Median 5Y
1.1
Industry
1.8
Forward
0.5
vs History
vs Industry
30
Median 3Y
-1
Median 5Y
-0.8
Industry
16.4
Forward
-1.4
vs History
vs Industry
33
Median 3Y
2.4
Median 5Y
3.5
Industry
9.7
vs History
vs Industry
18
Median 3Y
-4
Median 5Y
-4.2
Industry
16.2
vs History
84
vs Industry
86
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
vs History
82
vs Industry
58
Median 3Y
1.6
Median 5Y
2.2
Industry
2.1
Forward
1.5
vs History
4
vs Industry
28
Median 3Y
11.1
Median 5Y
-10.4
Industry
7.4
vs History
vs Industry
0
Median 3Y
-6.6
Median 5Y
-9.3
Industry
10.6
Forward
6.5
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-6.9
Industry
13.5
vs History
vs Industry
30
Median 3Y
4.5
Median 5Y
5.6
Industry
11
vs History
vs Industry
21
Median 3Y
6.4
Median 5Y
8.2
Industry
14.6
vs History
77
vs Industry
82
Median 3Y
0.3
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

S Competitors Multiples
Sherritt International Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Sherritt International Corp
TSX:S
76.9m CAD 0.5 -1.1 -22 -9.9
AU
BHP Group Ltd
ASX:BHP
194B AUD 2.4 11.1 5 6.3
AU
Rio Tinto Ltd
ASX:RIO
174.2B AUD 2.1 9.8 5.4 7.4
UK
Rio Tinto PLC
LSE:RIO
69.6B GBP 1.8 8.2 24.8 34.2
CH
Glencore PLC
LSE:GLEN
37.2B GBP 0.2 -31.2 222.5 564.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
881.2B MXN 2.9 12.7 5.5 6.5
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
29.8B GBP 1.5 -13.2 104.7 169.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
34.7B Zac 0 0 0 0
CN
CMOC Group Ltd
SSE:603993
184.5B CNY 0.9 12 5.4 5.4
IN
Hindustan Zinc Ltd
NSE:HINDZINC
1.8T INR 5.4 17.8 10.4 13.2
P/E Multiple
Earnings Growth PEG
CA
Sherritt International Corp
TSX:S
Average P/E: 16.6
Negative Multiple: -1.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
11.1
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
9.8
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.2
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -31.2 N/A N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
12.7
9%
1.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.8
33%
1.4
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -13.2 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
CN
CMOC Group Ltd
SSE:603993
12
12%
1
IN
Hindustan Zinc Ltd
NSE:HINDZINC
17.8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Sherritt International Corp
TSX:S
Average EV/EBITDA: 44.5
Negative Multiple: -22
361%
N/A
AU
BHP Group Ltd
ASX:BHP
5
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.4
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
24.8
6%
4.1
CH
Glencore PLC
LSE:GLEN
222.5
17%
13.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.5
7%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
16.5
2%
8.2
UK
Anglo American PLC
LSE:AAL
104.7
7%
15
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
283%
N/A
CN
CMOC Group Ltd
SSE:603993
5.4
14%
0.4
IN
Hindustan Zinc Ltd
NSE:HINDZINC
10.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Sherritt International Corp
TSX:S
Average EV/EBIT: 92.8
Negative Multiple: -9.9
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.3
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.4
5%
1.5
UK
Rio Tinto PLC
LSE:RIO
34.2
4%
8.6
CH
Glencore PLC
LSE:GLEN
564.1
32%
17.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6.5
6%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
29.4
5%
5.9
UK
Anglo American PLC
LSE:AAL
169.2
10%
16.9
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
242%
N/A
CN
CMOC Group Ltd
SSE:603993
5.4
8%
0.7
IN
Hindustan Zinc Ltd
NSE:HINDZINC
13.2
N/A N/A