Rainbow Rare Earths Ltd
LSE:RBW

Watchlist Manager
Rainbow Rare Earths Ltd Logo
Rainbow Rare Earths Ltd
LSE:RBW
Watchlist
Price: 12.25 GBX Market Closed
Market Cap: 78.9m GBX
Have any thoughts about
Rainbow Rare Earths Ltd?
Write Note

Relative Value

The Relative Value of one RBW stock under the Base Case scenario is 109.92 GBX. Compared to the current market price of 12.25 GBX, Rainbow Rare Earths Ltd is Undervalued by 89%.

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.

RBW Relative Value
Base Case
109.92 GBX
Undervaluation 89%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
17
Median 3Y
0
Median 5Y
4.5
Industry
1.7
vs History
vs Industry
Median 3Y
-16.3
Median 5Y
-11.8
Industry
15.4
Forward
-0.6
vs History
vs Industry
Median 3Y
-28.4
Median 5Y
-27.8
Industry
9.1
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-13.2
Industry
15
vs History
36
vs Industry
11
Median 3Y
5
Median 5Y
5
Industry
1.4
vs History
vs Industry
Median 3Y
0
Median 5Y
-4 166.6
Industry
2.1
vs History
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
63
vs Industry
8
Median 3Y
33.8
Median 5Y
22
Industry
9.9
Forward
4.4
vs History
63
vs Industry
9
Median 3Y
29.8
Median 5Y
21.6
Industry
12.6
Forward
1.7
vs History
44
vs Industry
3
Median 3Y
85.5
Median 5Y
65.5
Industry
10.3
vs History
57
vs Industry
10
Median 3Y
24.8
Median 5Y
21.3
Industry
13
vs History
vs Industry
Median 3Y
-20.2
Median 5Y
-10.2
Industry
1.3

Multiples Across Competitors

RBW Competitors Multiples
Rainbow Rare Earths 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
GG
Rainbow Rare Earths Ltd
LSE:RBW
77.2m GBP 0 -8.1 21 20.6
AU
BHP Group Ltd
ASX:BHP
201.4B AUD 2.3 15.9 4.6 5.6
AU
Rio Tinto Ltd
ASX:RIO
188.5B AUD 2.2 10.9 5.7 7.7
UK
Rio Tinto PLC
LSE:RIO
76.3B GBP 1.8 8.9 15.8 21.5
CH
Glencore PLC
LSE:GLEN
43.2B GBP 0.2 -104 198.7 481.9
UK
Anglo American PLC
LSE:AAL
31.9B GBP 1.4 -24.2 96.8 140.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
150B SAR 5.2 53.3 17 32.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
771.4B MXN 2.4 10.6 4.9 5.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
29.7B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2T INR 6.3 22.4 12.6 16.5
CA
Teck Resources Ltd
NYSE:TECK
21.1B USD 2 61.8 6.6 10.3
P/E Multiple
Earnings Growth P/E to Growth
GG
Rainbow Rare Earths Ltd
LSE:RBW
Average P/E: 26.3
Negative Multiple: -8.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
15.9
-33%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10.9
13%
0.8
UK
Rio Tinto PLC
LSE:RIO
8.9
9%
0.9
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -104
41%
N/A
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -24.2
1 272%
N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.3
295%
0.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.6
26%
0.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-98%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
22.4
55%
0.4
CA
Teck Resources Ltd
NYSE:TECK
61.8
-38%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GG
Rainbow Rare Earths Ltd
LSE:RBW
Average EV/EBITDA: 38.4
21
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.6
-12%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.7
13%
0.4
UK
Rio Tinto PLC
LSE:RIO
15.8
9%
1.7
CH
Glencore PLC
LSE:GLEN
198.7
26%
7.6
UK
Anglo American PLC
LSE:AAL
96.8
23%
4.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
17
58%
0.3
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
4.9
38%
0.1
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
5 315%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
12.6
46%
0.3
CA
Teck Resources Ltd
NYSE:TECK
6.6
-16%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GG
Rainbow Rare Earths Ltd
LSE:RBW
Average EV/EBIT: 74.3
20.6
N/A N/A
AU
BHP Group Ltd
ASX:BHP
5.6
-20%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.7
3%
2.6
UK
Rio Tinto PLC
LSE:RIO
21.5
4%
6.1
CH
Glencore PLC
LSE:GLEN
481.9
13%
37.4
UK
Anglo American PLC
LSE:AAL
140.8
20%
7.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
32.5
155%
0.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.8
38%
0.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
3 771%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
16.5
53%
0.3
CA
Teck Resources Ltd
NYSE:TECK
10.3
-13%
N/A

See Also

Discover More
Back to Top