CSN Mineracao SA
BOVESPA:CMIN3

Watchlist Manager
CSN Mineracao SA Logo
CSN Mineracao SA
BOVESPA:CMIN3
Watchlist
Price: 5.17 BRL Market Closed
Market Cap: 28.1B BRL
Have any thoughts about
CSN Mineracao SA?
Write Note

Relative Value

The Relative Value of one CMIN3 stock under the Base Case scenario is 4.45 BRL. Compared to the current market price of 5.17 BRL, CSN Mineracao SA is Overvalued by 14%.

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.

CMIN3 Relative Value
Base Case
4.45 BRL
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
54
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
Forward
1.8
vs History
42
vs Industry
23
Median 3Y
7.4
Median 5Y
6.8
Industry
15.4
Forward
8.5
vs History
68
vs Industry
25
Median 3Y
4.2
Median 5Y
4.2
Industry
9.1
vs History
61
vs Industry
19
Median 3Y
7.5
Median 5Y
5.6
Industry
15
vs History
12
vs Industry
25
Median 3Y
2.2
Median 5Y
2.2
Industry
1.4
vs History
63
vs Industry
56
Median 3Y
1.4
Median 5Y
1.4
Industry
2.1
Forward
1.3
vs History
68
vs Industry
60
Median 3Y
3
Median 5Y
3
Industry
7.2
vs History
55
vs Industry
27
Median 3Y
3.6
Median 5Y
3.4
Industry
9.9
Forward
3.5
vs History
53
vs Industry
25
Median 3Y
4.3
Median 5Y
4
Industry
12.6
Forward
4.3
vs History
72
vs Industry
28
Median 3Y
3.9
Median 5Y
3.8
Industry
10.3
vs History
68
vs Industry
20
Median 3Y
4.9
Median 5Y
4.7
Industry
13
vs History
76
vs Industry
36
Median 3Y
1.4
Median 5Y
1.4
Industry
1.3

Multiples Across Competitors

CMIN3 Competitors Multiples
CSN Mineracao SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BR
CSN Mineracao SA
BOVESPA:CMIN3
28.1B BRL 1.6 7.3 3.1 3.7
ZA
Kumba Iron Ore Ltd
JSE:KIO
103.3B 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
27.5B 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
155.3B CNY 0.5 16.4 15.7 15.7
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 -42.6 9.4 16.1
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.3 5.3 8.8
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
BR
CSN Mineracao SA
BOVESPA:CMIN3
Average P/E: 12.6
7.3
-42%
N/A
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
16.4
17%
1
IN
Tata Steel Ltd
NSE:TATASTEEL
Negative Multiple: -42.6 N/A N/A
JP
Nippon Steel Corp
TSE:5401
6.3
19%
0.3
LU
ArcelorMittal SA
AEX:MT
Negative Multiple: -15.3
371%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BR
CSN Mineracao SA
BOVESPA:CMIN3
Average EV/EBITDA: 6.5
3.1
-27%
N/A
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
15.7
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
BR
CSN Mineracao SA
BOVESPA:CMIN3
Average EV/EBIT: 8.7
3.7
-37%
N/A
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
15.7
39%
0.4
IN
Tata Steel Ltd
NSE:TATASTEEL
16.1
155%
0.1
JP
Nippon Steel Corp
TSE:5401
8.8
N/A N/A
LU
ArcelorMittal SA
AEX:MT
6.6
4%
1.6

See Also

Discover More
Back to Top