Tree Island Steel Ltd
TSX:TSL

Watchlist Manager
Tree Island Steel Ltd Logo
Tree Island Steel Ltd
TSX:TSL
Watchlist
Price: 2.54 CAD -0.39% Market Closed
Market Cap: 66.1m CAD

Relative Value

The Relative Value of one TSL stock under the Base Case scenario is 4.24 CAD. Compared to the current market price of 2.54 CAD, Tree Island Steel Ltd is Undervalued by 40%.

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
4.24 CAD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
83
Median 3Y
0.3
Median 5Y
0.3
Industry
1.8
vs History
vs Industry
7
Median 3Y
2.9
Median 5Y
3.2
Industry
16
vs History
vs Industry
21
Median 3Y
1.6
Median 5Y
2.1
Industry
9.4
vs History
vs Industry
12
Median 3Y
-2.4
Median 5Y
2.8
Industry
15.8
vs History
96
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6
vs History
41
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
2.1
vs History
4
vs Industry
40
Median 3Y
2.5
Median 5Y
3.6
Industry
7.2
vs History
3
vs Industry
8
Median 3Y
3.5
Median 5Y
4.5
Industry
10.4
vs History
vs Industry
20
Median 3Y
2.4
Median 5Y
4.1
Industry
13.3
vs History
vs Industry
23
Median 3Y
1.6
Median 5Y
3.7
Industry
10.8
vs History
vs Industry
15
Median 3Y
1.4
Median 5Y
2.4
Industry
14.4
vs History
92
vs Industry
65
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4

Multiples Across Competitors

TSL Competitors Multiples
Tree Island Steel Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Tree Island Steel Ltd
TSX:TSL
66.1m CAD 0.3 -14.6 28.8 -34.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
87.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
215.8B BRL 1 6.9 3.7 4.8
AU
Fortescue Ltd
XMUN:FVJ
25.5B EUR 1.8 7.5 5.2 5.2
US
Nucor Corp
NYSE:NUE
29.3B USD 1 22 9.1 15.1
AU
Fortescue Metals Group Ltd
ASX:FMG
44.7B AUD 1.8 7.4 5.1 5.1
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 69.4 13.4 22.6
LU
ArcelorMittal SA
AEX:MT
22.3B EUR 0.4 21.2 4.8 8.5
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 55.6 10 16.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
142.2B CNY 0.5 18.1 13.7 13.7
JP
Nippon Steel Corp
TSE:5401
2.8T JPY 0.3 8 5.1 8.7
P/E Multiple
Earnings Growth PEG
CA
Tree Island Steel Ltd
TSX:TSL
Average P/E: 24
Negative Multiple: -14.6
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-5%
N/A
BR
Vale SA
BOVESPA:VALE3
6.9
13%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
7.5
-23%
N/A
US
Nucor Corp
NYSE:NUE
22
14%
1.6
AU
Fortescue Metals Group Ltd
ASX:FMG
7.4
-23%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
69.4
73%
1
LU
ArcelorMittal SA
AEX:MT
21.2
53%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
55.6
74%
0.8
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
18.1
N/A N/A
JP
Nippon Steel Corp
TSE:5401
8
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Tree Island Steel Ltd
TSX:TSL
Average EV/EBITDA: 9.9
28.8
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
12%
N/A
BR
Vale SA
BOVESPA:VALE3
3.7
7%
0.5
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-9%
N/A
US
Nucor Corp
NYSE:NUE
9.1
10%
0.9
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.4
26%
0.5
LU
ArcelorMittal SA
AEX:MT
4.8
12%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
10
19%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.7
57%
0.2
JP
Nippon Steel Corp
TSE:5401
5.1
11%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Tree Island Steel Ltd
TSX:TSL
Average EV/EBIT: 11.2
Negative Multiple: -34.8
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
3%
N/A
BR
Vale SA
BOVESPA:VALE3
4.8
2%
2.4
AU
F
Fortescue Ltd
XMUN:FVJ
5.2
-25%
N/A
US
Nucor Corp
NYSE:NUE
15.1
13%
1.2
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-25%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
22.6
34%
0.7
LU
ArcelorMittal SA
AEX:MT
8.5
13%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
16.9
26%
0.7
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
13.7
22%
0.6
JP
Nippon Steel Corp
TSE:5401
8.7
N/A N/A