Condor Resources Inc
XTSX:CN

Watchlist Manager
Condor Resources Inc Logo
Condor Resources Inc
XTSX:CN
Watchlist
Price: 0.165 CAD 3.13% Market Closed
Market Cap: CA$24.8m

Relative Value

CN doesn't have a meaningful market cap.

The Relative Value of one CN stock under the Base Case scenario is 0.143 CAD. Compared to the current market price of 0.165 CAD, Condor Resources Inc is Overvalued by 13%.

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.

CN Relative Value
Base Case
0.143 CAD
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CN Competitors Multiples
Condor Resources Inc 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
Condor Resources Inc
XTSX:CN
24.8m CAD 0 -4.7 -17.3 -17.3
AU
BHP Group Ltd
ASX:BHP
258.6B AUD 3.4 17.8 6.9 8.6
AU
Rio Tinto Ltd
ASX:RIO
248.3B AUD 3.1 17.6 7.4 10.2
UK
Rio Tinto PLC
LSE:RIO
111.2B GBP 2.6 14.9 7.1 9.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.6T MXN 5 18.2 9.3 10.7
CH
Glencore PLC
LSE:GLEN
62B GBP 0.3 230.2 11.1 35.5
CN
CMOC Group Ltd
SSE:603993
440.3B CNY 2.2 22.6 12.7 12.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
China Molybdenum Co Ltd
OTC:CMCLF
57B USD 1.9 20.1 11.3 11.3
UK
Anglo American PLC
LSE:AAL
38.8B GBP 2.8 -14.1 9.7 15.4
ZA
African Rainbow Minerals Ltd
JSE:ARI
42.8B ZAR 3.1 33.2 -69.3 -69.3
P/E Multiple
Earnings Growth PEG
CA
Condor Resources Inc
XTSX:CN
Average P/E: 46.6
Negative Multiple: -4.7
N/A N/A
AU
BHP Group Ltd
ASX:BHP
17.8
10%
1.8
AU
Rio Tinto Ltd
ASX:RIO
17.6
13%
1.4
UK
Rio Tinto PLC
LSE:RIO
14.9
12%
1.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.2
3%
6.1
CH
Glencore PLC
LSE:GLEN
230.2
159%
1.4
CN
CMOC Group Ltd
SSE:603993
22.6
30%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
52%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.1
30%
0.7
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -14.1 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
33.2
149%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Condor Resources Inc
XTSX:CN
Average EV/EBITDA: 10.7
Negative Multiple: -17.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.9
5%
1.4
AU
Rio Tinto Ltd
ASX:RIO
7.4
8%
0.9
UK
Rio Tinto PLC
LSE:RIO
7.1
8%
0.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.3
6%
1.5
CH
Glencore PLC
LSE:GLEN
11.1
24%
0.5
CN
CMOC Group Ltd
SSE:603993
12.7
30%
0.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
15%
1.4
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.3
30%
0.4
UK
Anglo American PLC
LSE:AAL
9.7
21%
0.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -69.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Condor Resources Inc
XTSX:CN
Average EV/EBIT: 16.1
Negative Multiple: -17.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
8.6
6%
1.4
AU
Rio Tinto Ltd
ASX:RIO
10.2
9%
1.1
UK
Rio Tinto PLC
LSE:RIO
9.8
8%
1.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.7
2%
5.4
CH
Glencore PLC
LSE:GLEN
35.5
50%
0.7
CN
CMOC Group Ltd
SSE:603993
12.7
24%
0.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
22%
1.4
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.3
24%
0.5
UK
Anglo American PLC
LSE:AAL
15.4
23%
0.7
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Negative Multiple: -69.3 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett