X

Xanadu Mines Ltd
ASX:XAM

Watchlist Manager
Xanadu Mines Ltd
ASX:XAM
Watchlist
Price: 0.08 AUD Market Closed
Market Cap: 183.3m AUD
Section:
 

Relative Value

The Relative Value of one XAM stock under the Base Case scenario is 0.001 AUD. Compared to the current market price of 0.08 AUD, Xanadu Mines Ltd is Overvalued by 99%.

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.

XAM Relative Value
Base Case
0.001 AUD
Overvaluation 99%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

1 502.4
P/S
P/S
Price to Sales
1 502.4
vs History
53
vs Industry
24
Median 3Y
1 070.5
Median 5Y
3 665.9
Industry
2.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-16.1
Industry
19.3
Forward
-26.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-37.8
Median 5Y
-30.7
Industry
11.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-31.9
Median 5Y
-18.8
Industry
18.5
More Details
2.6
P/B
P/B
Price to Book Value
2.6
vs History
7
vs Industry
39
Median 3Y
2.1
Median 5Y
1.8
Industry
2.2
More Details
1 453.3
EV/S
EV/S
Enterprise Value to Sales
1 453.3
vs History
53
vs Industry
22
Median 3Y
1 021.4
Median 5Y
3 535
Industry
2.5
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
8.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-20.5
Median 5Y
-19.1
Industry
12.6
Forward
-29.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-20.5
Median 5Y
-19.1
Industry
15.2
Forward
-29.6
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-36.7
Median 5Y
-28.7
Industry
12.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-31.1
Median 5Y
-17.9
Industry
16.9
More Details
2.8
EV/IC
EV/IC
Enterprise Value to IC
2.8
vs History
7
vs Industry
34
Median 3Y
2.2
Median 5Y
1.8
Industry
1.9
More Details

Multiples Across Competitors

XAM Competitors Multiples
Xanadu Mines Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MN
Xanadu Mines Ltd
ASX:XAM
183.3m AUD 1 502.4 -26.3 -34.9 -34.9
AU
Rio Tinto Ltd
ASX:RIO
250.8B AUD 3.1 16.4 8.7 12.4
AU
BHP Group Ltd
ASX:BHP
242.2B AUD 3.2 18.1 6.9 8.9
UK
Rio Tinto PLC
LSE:RIO
102.2B GBP 2.6 13.4 121 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.6 18.2 8.8 10.3
CH
Glencore PLC
LSE:GLEN
51.1B GBP 0.3 -33.5 259.2 780.8
CN
CMOC Group Ltd
SSE:603993
475.8B CNY 2.3 24.4 15 15
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
57.8B USD 2 20.7 12.8 12.8
UK
Anglo American PLC
LSE:AAL
38.4B GBP 2.4 -12.1 130 230.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
40.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
MN
X
Xanadu Mines Ltd
ASX:XAM
Average P/E: 22.3
Negative Multiple: -26.3 		N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
16.4
2%
8.2
AU
BHP Group Ltd
ASX:BHP
18.1
6%
3
UK
Rio Tinto PLC
LSE:RIO
13.4
2%
6.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.2
16%
1.1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -33.5 N/A N/A
CN
CMOC Group Ltd
SSE:603993
24.4
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.7
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.1 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MN
X
Xanadu Mines Ltd
ASX:XAM
Average EV/EBITDA: 64.7
Negative Multiple: -34.9 		N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
8.7
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
UK
Rio Tinto PLC
LSE:RIO
121
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.8
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.2
17%
15.2
CN
CMOC Group Ltd
SSE:603993
15
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.8
24%
0.5
UK
Anglo American PLC
LSE:AAL
130
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MN
X
Xanadu Mines Ltd
ASX:XAM
Average EV/EBIT: 141.7
Negative Multiple: -34.9 		N/A N/A
AU
Rio Tinto Ltd
ASX:RIO
12.4
9%
1.4
AU
BHP Group Ltd
ASX:BHP
8.9
2%
4.4
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.3
10%
1
CH
Glencore PLC
LSE:GLEN
780.8
29%
26.9
CN
CMOC Group Ltd
SSE:603993
15
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.8
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.7
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A

See Also

Summary
XAM intrinsic value, competitors valuation, and company profile.
DCF Valuation
XAM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XAM stock valuation using valuation multiples.
Wall Street Estimates
XAM 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
XAM 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 307,800+ value investors using Alpha Spread
Create 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

© 2026 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.