Rainbow Rare Earths Ltd
LSE:RBW

Watchlist Manager
Rainbow Rare Earths Ltd Logo
Rainbow Rare Earths Ltd
LSE:RBW
Watchlist
Price: 10.75 GBX Market Closed
Market Cap: 69.2m GBX

Relative Value

The Relative Value of one RBW stock under the Base Case scenario is 104.17 GBX. Compared to the current market price of 10.75 GBX, Rainbow Rare Earths Ltd is Undervalued by 90%.

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
104.17 GBX
Undervaluation 90%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
17
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
vs Industry
Median 3Y
-17
Median 5Y
-19
Industry
15
Forward
-0.2
vs History
vs Industry
Median 3Y
-31.7
Median 5Y
-32.2
Industry
9.3
vs History
vs Industry
Median 3Y
-13.2
Median 5Y
-13.3
Industry
15.4
vs History
42
vs Industry
13
Median 3Y
5.3
Median 5Y
5.4
Industry
1.5
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.1
vs History
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
22
vs Industry
8
Median 3Y
85.4
Median 5Y
32.9
Industry
9.7
Forward
1.3
vs History
22
vs Industry
9
Median 3Y
76.5
Median 5Y
29
Industry
12.6
Forward
2.4
vs History
14
vs Industry
3
Median 3Y
98.2
Median 5Y
48.3
Industry
10.6
vs History
31
vs Industry
10
Median 3Y
68.4
Median 5Y
21.5
Industry
13.6
vs History
vs Industry
13
Median 3Y
-22
Median 5Y
-7.5
Industry
1.3

Multiples Across Competitors

RBW Competitors Multiples
Rainbow Rare Earths Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
GG
Rainbow Rare Earths Ltd
LSE:RBW
69.2m GBP 0 -19.1 112 110.4
AU
BHP Group Ltd
ASX:BHP
183B AUD 2.2 10.2 4.6 5.8
AU
Rio Tinto Ltd
ASX:RIO
175.8B AUD 2.1 9.6 5.3 7.3
UK
Rio Tinto PLC
LSE:RIO
70.7B GBP 1.7 8.1 24.8 34.1
CH
Glencore PLC
LSE:GLEN
31.3B GBP 0.2 -25.3 221.6 561.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
154.3B SAR 4.7 53.7 12.4 18.5
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
768.7B MXN 2.4 10.7 4.7 5.5
UK
Anglo American PLC
LSE:AAL
27.2B GBP 1.3 -11.7 104.7 169.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
32.4B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
1.9T INR 5.7 19.7 11.2 14.4
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
1.7T RUB 1.5 14 4.8 6.1
P/E Multiple
Earnings Growth PEG
GG
Rainbow Rare Earths Ltd
LSE:RBW
Average P/E: 18
Negative Multiple: -19.1
N/A N/A
AU
BHP Group Ltd
ASX:BHP
10.2
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
9.6
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.1
0%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -25.3 N/A N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.7
34%
1.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.7
7%
1.5
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.7 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-75%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
19.7
17%
1.2
RU
GMK Noril'skiy Nikel' PAO
MOEX:GMKN
14
N/A N/A