Morien Resources Corp
XTSX:MOX

Watchlist Manager
Morien Resources Corp Logo
Morien Resources Corp
XTSX:MOX
Watchlist
Price: 0.225 CAD -2.17% Market Closed
Market Cap: 11.5m CAD

Relative Value

The Relative Value of one MOX stock under the Base Case scenario is hidden CAD. Compared to the current market price of 0.225 CAD, Morien Resources Corp is hidden .

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.

MOX Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
15
Median 3Y
123.8
Median 5Y
130.6
Industry
2.2
vs History
vs Industry
Median 3Y
-26
Median 5Y
-26.6
Industry
19.5
vs History
vs Industry
2
Median 3Y
-31.4
Median 5Y
-33.3
Industry
11.5
vs History
vs Industry
5
Median 3Y
-31.4
Median 5Y
-33.3
Industry
18.9
vs History
vs Industry
1
Median 3Y
34.3
Median 5Y
24.4
Industry
2.3
vs History
17
vs Industry
14
Median 3Y
113.3
Median 5Y
116.7
Industry
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
8.7
vs History
vs Industry
Median 3Y
-19
Median 5Y
-18.5
Industry
12.8
vs History
vs Industry
Median 3Y
-19
Median 5Y
-18.5
Industry
15.4
vs History
vs Industry
4
Median 3Y
-29.3
Median 5Y
-29.4
Industry
12.9
vs History
vs Industry
4
Median 3Y
-29.3
Median 5Y
-29.4
Industry
17.5
vs History
50
vs Industry
1
Median 3Y
88.3
Median 5Y
53.8
Industry
2

Multiples Across Competitors

MOX Competitors Multiples
Morien Resources 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
CA
Morien Resources Corp
XTSX:MOX
11.5m CAD 508.4 -19.9 -12.9 -12.9
ZA
Kumba Iron Ore Ltd
JSE:KIO
117.3B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
319B BRL 1.5 10.6 5 6.5
AU
Fortescue Metals Group Ltd
ASX:FMG
69.8B AUD 3 13.9 9.2 9.2
AU
Fortescue Ltd
XMUN:FVJ
40.2B EUR 3 13.9 9.2 9.2
US
Nucor Corp
NYSE:NUE
37.5B USD 1.2 22.8 10.5 16.5
LU
ArcelorMittal SA
AEX:MT
31B EUR 0.6 14 6.7 12.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.8T INR 1.6 46.9 13.5 21.3
US
Steel Dynamics Inc
NASDAQ:STLD
24.9B USD 1.4 22.1 14.4 19.9
IN
Tata Steel Ltd
NSE:TATASTEEL
2.2T INR 1 32.7 9.9 15.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
158.6B CNY 0.5 16.8 16.2 16.2
P/E Multiple
Earnings Growth PEG
CA
Morien Resources Corp
XTSX:MOX
Average P/E: 21.5
Negative Multiple: -19.9
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-10%
N/A
BR
Vale SA
BOVESPA:VALE3
10.6
15%
0.7
AU
Fortescue Metals Group Ltd
ASX:FMG
13.9
-6%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
13.9
-6%
N/A
US
Nucor Corp
NYSE:NUE
22.8
15%
1.5
LU
ArcelorMittal SA
AEX:MT
14
49%
0.3
IN
JSW Steel Ltd
NSE:JSWSTEEL
46.9
74%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
22.1
13%
1.7
IN
Tata Steel Ltd
NSE:TATASTEEL
32.7
79%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.8
25%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Morien Resources Corp
XTSX:MOX
Average EV/EBITDA: 10.5
Negative Multiple: -12.9
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
6%
N/A
BR
Vale SA
BOVESPA:VALE3
5
8%
0.6
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
10%
0.9
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
10%
0.9
US
Nucor Corp
NYSE:NUE
10.5
10%
1
LU
ArcelorMittal SA
AEX:MT
6.7
13%
0.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.5
24%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
14.4
13%
1.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.9
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.2
59%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Morien Resources Corp
XTSX:MOX
Average EV/EBIT: 14.2
Negative Multiple: -12.9
N/A N/A
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-4%
N/A
BR
Vale SA
BOVESPA:VALE3
6.5
6%
1.1
AU
Fortescue Metals Group Ltd
ASX:FMG
9.2
-7%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
9.2
-7%
N/A
US
Nucor Corp
NYSE:NUE
16.5
13%
1.3
LU
ArcelorMittal SA
AEX:MT
12.8
16%
0.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
21.3
37%
0.6
US
Steel Dynamics Inc
NASDAQ:STLD
19.9
14%
1.4
IN
Tata Steel Ltd
NSE:TATASTEEL
15.9
29%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.2
24%
0.7