Tree Island Steel Ltd
TSX:TSL

Watchlist Manager
Tree Island Steel Ltd Logo
Tree Island Steel Ltd
TSX:TSL
Watchlist
Price: 3.11 CAD 0.65% Market Closed
Market Cap: 80.5m CAD

Relative Value

The Relative Value of one TSL stock under the Base Case scenario is 4.88 CAD. Compared to the current market price of 3.11 CAD, Tree Island Steel Ltd is Undervalued by 36%.

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.

TSL Relative Value
Base Case
4.88 CAD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
2
vs History
vs Industry
7
Median 3Y
2.9
Median 5Y
3.2
Industry
18.8
vs History
vs Industry
21
Median 3Y
1.5
Median 5Y
2.1
Industry
10.9
vs History
vs Industry
12
Median 3Y
-3.5
Median 5Y
1.7
Industry
18.2
vs History
57
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
2.1
vs History
9
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5
vs History
0
vs Industry
40
Median 3Y
4
Median 5Y
3.6
Industry
8.3
vs History
0
vs Industry
8
Median 3Y
6.4
Median 5Y
4.5
Industry
12.3
vs History
vs Industry
20
Median 3Y
2.4
Median 5Y
3.2
Industry
14.9
vs History
vs Industry
23
Median 3Y
1.5
Median 5Y
3.3
Industry
12.2
vs History
vs Industry
15
Median 3Y
-12.4
Median 5Y
1.6
Industry
16.4
vs History
34
vs Industry
65
Median 3Y
0.7
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

TSL Competitors Multiples
Tree Island Steel Ltd 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
Tree Island Steel Ltd
TSX:TSL
80.6m CAD 0.5 -15.1 40.3 -37.3
ZA
Kumba Iron Ore Ltd
JSE:KIO
108.5B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
302.4B BRL 1.4 10 4.8 6.2
AU
Fortescue Ltd
XMUN:FVJ
38.3B EUR 2.9 13.3 8.9 8.9
AU
Fortescue Metals Group Ltd
ASX:FMG
67.3B AUD 2.9 13.2 8.8 8.8
US
Nucor Corp
NYSE:NUE
36.4B USD 1.1 22.1 10.2 16.1
LU
ArcelorMittal SA
AEX:MT
29.3B EUR 0.6 13.3 6.4 12.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 43.7 12.8 20.2
US
Steel Dynamics Inc
NASDAQ:STLD
25.7B USD 1.5 22.8 14.8 20.4
IN
Tata Steel Ltd
NSE:TATASTEEL
2.1T INR 0.9 30.9 9.5 15.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157B CNY 0.5 16.6 16.1 16.1
P/E Multiple
Earnings Growth PEG
CA
Tree Island Steel Ltd
TSX:TSL
Average P/E: 20.7
Negative Multiple: -15.1
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-9%
N/A
BR
Vale SA
BOVESPA:VALE3
10
16%
0.6
AU
F
Fortescue Ltd
XMUN:FVJ
13.3
-6%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
13.2
-6%
N/A
US
Nucor Corp
NYSE:NUE
22.1
15%
1.5
LU
ArcelorMittal SA
AEX:MT
13.3
50%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
43.7
74%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
22.8
12%
1.9
IN
Tata Steel Ltd
NSE:TATASTEEL
30.9
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.6
26%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Tree Island Steel Ltd
TSX:TSL
Average EV/EBITDA: 13.2
40.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
4.8
8%
0.6
AU
F
Fortescue Ltd
XMUN:FVJ
8.9
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
8.8
10%
0.9
US
Nucor Corp
NYSE:NUE
10.2
10%
1
LU
ArcelorMittal SA
AEX:MT
6.4
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
12.8
24%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
14.8
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.5
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.1
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Tree Island Steel Ltd
TSX:TSL
Average EV/EBIT: 13.8
Negative Multiple: -37.3
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.2
6%
1
AU
F
Fortescue Ltd
XMUN:FVJ
8.9
-8%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
8.8
-8%
N/A
US
Nucor Corp
NYSE:NUE
16.1
13%
1.2
LU
ArcelorMittal SA
AEX:MT
12.3
15%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
20.2
37%
0.5
US
Steel Dynamics Inc
NASDAQ:STLD
20.4
13%
1.6
IN
Tata Steel Ltd
NSE:TATASTEEL
15.2
30%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.1
24%
0.7