C

Chrysos Corp Ltd
ASX:C79

Watchlist Manager
Chrysos Corp Ltd
ASX:C79
Watchlist
Price: 3.83 AUD 5.8% Market Closed
Market Cap: 443.6m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one C79 stock under the Base Case scenario is 2.57 AUD. Compared to the current market price of 3.83 AUD, Chrysos Corp Ltd is Overvalued by 33%.

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.

C79 Relative Value
Base Case
2.57 AUD
Overvaluation 33%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

7.6
P/S
P/S
Price to Sales
7.6
vs History
59
vs Industry
6
Median 3Y
10.1
Median 5Y
10.1
Industry
1.1
Forward
7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
100
Median 3Y
-2 131.8
Median 5Y
-2 131.8
Industry
15.5
Forward
-94.3
More Details
79.1
P/OCF
P/OCF
Price to OCF
79.1
vs History
59
vs Industry
4
Median 3Y
105.4
Median 5Y
105.4
Industry
9
More Details
90.5
P/FCFE
P/FCFE
Price to FCFE
90.5
vs History
10
vs Industry
6
Median 3Y
-13.6
Median 5Y
-13.6
Industry
15.4
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
94
vs Industry
24
Median 3Y
3.2
Median 5Y
3.2
Industry
1.5
More Details
7.2
EV/S
EV/S
Enterprise Value to Sales
7.2
vs History
59
vs Industry
8
Median 3Y
9.7
Median 5Y
9.7
Industry
1.4
Forward
6.6
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.1
More Details
417.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
417.9
vs History
27
vs Industry
0
Median 3Y
-393
Median 5Y
-393
Industry
8
Forward
32.3
More Details
417.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
417.9
vs History
27
vs Industry
0
Median 3Y
-393
Median 5Y
-393
Industry
11.4
Forward
-98.6
More Details
75.2
EV/OCF
EV/OCF
Enterprise Value to OCF
75.2
vs History
59
vs Industry
5
Median 3Y
98.1
Median 5Y
98.1
Industry
9.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-121.8
Median 5Y
-121.8
Industry
12.6
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
94
vs Industry
18
Median 3Y
4.8
Median 5Y
4.8
Industry
1.1
More Details

Multiples Across Competitors

C79 Competitors Multiples
Chrysos Corp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Chrysos Corp Ltd
ASX:C79
441.3m AUD 7.6 -2 131.8 417.9 417.9
US
Cintas Corp
NASDAQ:CTAS
84.1B USD 8.3 47.5 30.7 37.2
US
Copart Inc
NASDAQ:CPRT
58.7B USD 13 40.3 29.8 33.7
AU
Brambles Ltd
ASX:BXB
28.9B AUD 2.8 22.1 15.5 15.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
25.4B CAD 4.3 49.1 14.8 26
US
Aurora Innovation Inc
NASDAQ:AUR
11.8B USD 0 -16.2 -13.5 -13.2
FR
Spie SA
PAR:SPIE
6.8B EUR 0.7 30.6 10.2 17.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
601.5B INR 13.2 48.5 37.6 39.1
FR
Elis SA
PAR:ELIS
5.3B EUR 1.2 15.6 5.1 13.2
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.1 12.4 15.6
UK
HomeServe PLC
LSE:HSV
4B GBP 2.6 29.9 13.7 21.1
P/E Multiple
Earnings Growth PEG
AU
C
Chrysos Corp Ltd
ASX:C79
Average P/E: 33.6
Negative Multiple: -2 131.8 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
47.5
12%
4
US
Copart Inc
NASDAQ:CPRT
40.3
14%
2.9
AU
Brambles Ltd
ASX:BXB
22.1
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.1
35%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -16.2 N/A N/A
FR
Spie SA
PAR:SPIE
30.6
29%
1.1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
48.5
16%
3
FR
Elis SA
PAR:ELIS
15.6
16%
1
US
I
IAA Inc
F:3NI
19.1
N/A N/A
UK
HomeServe PLC
LSE:HSV
29.9
22%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBITDA: 58.8
417.9
427%
1
US
Cintas Corp
NASDAQ:CTAS
30.7
11%
2.8
US
Copart Inc
NASDAQ:CPRT
29.8
14%
2.1
AU
Brambles Ltd
ASX:BXB
15.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
14.8
3%
4.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.5 N/A N/A
FR
Spie SA
PAR:SPIE
10.2
14%
0.7
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
37.6
15%
2.5
FR
Elis SA
PAR:ELIS
5.1
6%
0.9
US
I
IAA Inc
F:3NI
12.4
N/A N/A
UK
HomeServe PLC
LSE:HSV
13.7
11%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBIT: 63.7
417.9
296%
1.4
US
Cintas Corp
NASDAQ:CTAS
37.2
12%
3.1
US
Copart Inc
NASDAQ:CPRT
33.7
14%
2.4
AU
Brambles Ltd
ASX:BXB
15.5
8%
1.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -13.2 N/A N/A
FR
Spie SA
PAR:SPIE
17.4
18%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.1
15%
2.6
FR
Elis SA
PAR:ELIS
13.2
11%
1.2
US
I
IAA Inc
F:3NI
15.6
N/A N/A
UK
HomeServe PLC
LSE:HSV
21.1
17%
1.2

See Also

Summary
C79 intrinsic value, competitors valuation, and company profile.
DCF Valuation
C79 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
C79 stock valuation using valuation multiples.
Wall Street Estimates
C79 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
C79 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 249,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.