C

Champion Iron Ltd
ASX:CIA

Watchlist Manager
Champion Iron Ltd
ASX:CIA
Watchlist
Price: 5.78 AUD -0.17% Market Closed
Market Cap: 3B AUD
Have any thoughts about
Champion Iron Ltd?
Write Note

Relative Value

The Relative Value of one CIA stock under the Base Case scenario is 12.1 AUD. Compared to the current market price of 5.78 AUD, Champion Iron Ltd is Undervalued by 52%.

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.

CIA Relative Value
Base Case
12.1 AUD
Undervaluation 52%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
50
Median 3Y
2
Median 5Y
1.8
Industry
1.7
Forward
1.5
vs History
33
vs Industry
17
Median 3Y
12.3
Median 5Y
6.7
Industry
15.4
Forward
9.7
vs History
42
vs Industry
21
Median 3Y
7.1
Median 5Y
5.2
Industry
9.1
vs History
vs Industry
13
Median 3Y
16.2
Median 5Y
-17.5
Industry
15
vs History
63
vs Industry
28
Median 3Y
2.3
Median 5Y
2.2
Industry
1.4
vs History
49
vs Industry
49
Median 3Y
2.2
Median 5Y
1.9
Industry
2.1
Forward
1.7
vs History
31
vs Industry
43
Median 3Y
6.1
Median 5Y
3.8
Industry
7.2
vs History
31
vs Industry
23
Median 3Y
5.6
Median 5Y
3.9
Industry
9.9
Forward
5.6
vs History
31
vs Industry
21
Median 3Y
7.3
Median 5Y
4.1
Industry
12.6
Forward
7.4
vs History
30
vs Industry
23
Median 3Y
7.5
Median 5Y
5.7
Industry
10.3
vs History
vs Industry
9
Median 3Y
-8
Median 5Y
-54.3
Industry
13
vs History
69
vs Industry
36
Median 3Y
1.7
Median 5Y
1.6
Industry
1.3

Multiples Across Competitors

CIA Competitors Multiples
Champion Iron 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
AU
Champion Iron Ltd
ASX:CIA
3B AUD 1.6 10.6 5.2 6.8
ZA
Kumba Iron Ore Ltd
JSE:KIO
105.8B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
234.2B BRL 1.1 4.9 3.3 4
AU
Fortescue Metals Group Ltd
ASX:FMG
56.6B AUD 1.9 6.2 4.2 4.2
AU
Fortescue Ltd
XMUN:FVJ
33.8B EUR 1.9 6.2 4.2 4.2
US
Nucor Corp
NYSE:NUE
27.6B USD 0.7 8.2 4.6 5.8
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.2T INR 1.3 45 11.9 18.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
157.3B CNY 0.5 16.6 15.9 15.9
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 6.4 5.3 8.9
LU
ArcelorMittal SA
AEX:MT
18.2B EUR 0.3 -15.3 3.7 6.6
P/E Multiple
Earnings Growth P/E to Growth
AU
C
Champion Iron Ltd
ASX:CIA
Average P/E: 13
10.6
42%
0.3
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-35%
N/A
BR
Vale SA
BOVESPA:VALE3
4.9
44%
0.1
AU
Fortescue Metals Group Ltd
ASX:FMG
6.2
-53%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
6.2
-53%
N/A
US
Nucor Corp
NYSE:NUE
8.2
-37%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
45
115%
0.4
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
16.6
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.4
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Champion Iron Ltd
ASX:CIA
Average EV/EBITDA: 6.8
5.2
34%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-20%
N/A
BR
Vale SA
BOVESPA:VALE3
3.3
17%
0.2
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-24%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-24%
N/A
US
Nucor Corp
NYSE:NUE
4.6
-21%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
11.9
53%
0.2
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
211%
0.1
IN
Tata Steel Ltd
NSE:TATASTEEL
9.4
93%
0.1
JP
Nippon Steel Corp
TSE:5401
5.3
30%
0.2
LU
ArcelorMittal SA
AEX:MT
3.7
11%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Champion Iron Ltd
ASX:CIA
Average EV/EBIT: 9.1
6.8
35%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
-40%
N/A
BR
Vale SA
BOVESPA:VALE3
4
-5%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
4.2
-49%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
4.2
-49%
N/A
US
Nucor Corp
NYSE:NUE
5.8
-35%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
18.4
63%
0.3
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
15.9
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.9
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top