Talon Metals Corp
TSX:TLO

Watchlist Manager
Talon Metals Corp Logo
Talon Metals Corp
TSX:TLO
Watchlist
Price: 0.43 CAD -3.37%
Market Cap: 495.5m CAD

Relative Value

The Relative Value of one TLO stock under the Base Case scenario is 0.002 CAD. Compared to the current market price of 0.43 CAD, Talon Metals Corp is Overvalued by 99%.

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.

TLO Relative Value
Base Case
0.002 CAD
Overvaluation 99%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
17
Median 3Y
298.4
Median 5Y
386.9
Industry
2
vs History
vs Industry
Median 3Y
-86.9
Median 5Y
-93.7
Industry
18.8
vs History
1
vs Industry
Median 3Y
-80.6
Median 5Y
-117.8
Industry
11.1
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-8.4
Industry
18.3
vs History
46
vs Industry
79
Median 3Y
0.9
Median 5Y
1.7
Industry
2.1
vs History
38
vs Industry
17
Median 3Y
269.2
Median 5Y
357.6
Industry
2.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.2
vs History
vs Industry
Median 3Y
-79.7
Median 5Y
-78.5
Industry
12.1
Forward
-119.1
vs History
vs Industry
Median 3Y
-79.7
Median 5Y
-78.5
Industry
14.9
Forward
-193.6
vs History
1
vs Industry
Median 3Y
-75.8
Median 5Y
-111.8
Industry
12.3
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-7.7
Industry
16.8
vs History
47
vs Industry
77
Median 3Y
0.9
Median 5Y
1.7
Industry
1.9

Multiples Across Competitors

TLO Competitors Multiples
Talon Metals 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
VG
Talon Metals Corp
TSX:TLO
504.6m CAD 859.5 -176.6 -158.4 -158.4
AU
Rio Tinto Ltd
ASX:RIO
232.9B AUD 2.9 15.1 8 11.5
AU
BHP Group Ltd
ASX:BHP
231.4B AUD 3 17.1 6.5 8.4
UK
Rio Tinto PLC
LSE:RIO
92.5B GBP 2.3 12.1 120.7 173.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.3 8.4 9.8
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 -29.8 259.5 781.6
CN
CMOC Group Ltd
SSE:603993
376.1B CNY 1.8 19.3 12 12
CN
China Molybdenum Co Ltd
OTC:CMCLF
50.5B USD 1.7 18.3 11.4 11.4
UK
Anglo American PLC
LSE:AAL
33.9B GBP 2.1 -10.6 129.5 229.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
36.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
VG
Talon Metals Corp
TSX:TLO
Average P/E: 20.5
Negative Multiple: -176.6
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
15.1
1%
15.1
AU
BHP Group Ltd
ASX:BHP
17.1
6%
2.9
UK
Rio Tinto PLC
LSE:RIO
12.1
1%
12.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.3
15%
1.2
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
19.3
23%
0.8
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.3
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.6 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
VG
Talon Metals Corp
TSX:TLO
Average EV/EBITDA: 64
Negative Multiple: -158.4
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8
7%
1.1
AU
BHP Group Ltd
ASX:BHP
6.5
2%
3.3
UK
Rio Tinto PLC
LSE:RIO
120.7
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.4
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.5
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.4
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.5
4%
32.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VG
Talon Metals Corp
TSX:TLO
Average EV/EBIT: 140.9
Negative Multiple: -158.4
N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
11.5
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.4
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.5
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.8
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781.6
29%
27
CN
CMOC Group Ltd
SSE:603993
12
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.4
18%
0.6
UK
Anglo American PLC
LSE:AAL
229.7
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A