G

Green Minerals AS
OSE:GEM

Watchlist Manager
Green Minerals AS
OSE:GEM
Watchlist
Price: 3.94 NOK 0.25%
Market Cap: 57.6m NOK
Have any thoughts about
Green Minerals AS?
Write Note
Section:
 

Relative Value

The Relative Value of one GEM stock under the Base Case scenario is 0.002 NOK. Compared to the current market price of 3.94 NOK, Green Minerals AS is Overvalued by 100%.

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.

GEM Relative Value
Base Case
0.002 NOK
Overvaluation 100%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

9 261.9
P/S
P/S
Price to Sales
9 261.9
vs History
6
vs Industry
1
Median 3Y
283
Median 5Y
205.8
Industry
1.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-9
Industry
15.8
Forward
-4.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-6 329.3
Median 5Y
-6 946.4
Industry
9.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-6 329.3
Median 5Y
-6 946.4
Industry
15.4
More Details
6.1
P/B
P/B
Price to Book Value
6.1
vs History
11
vs Industry
5
Median 3Y
6.7
Median 5Y
7.3
Industry
1.5
More Details
7 705.4
EV/S
EV/S
Enterprise Value to Sales
7 705.4
vs History
6
vs Industry
1
Median 3Y
197.2
Median 5Y
117.3
Industry
2.2
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
7.4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-8
Industry
10.4
Forward
-3.8
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-8
Industry
13.1
Forward
-3.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-5 745.7
Median 5Y
-6 362.7
Industry
10.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5 745.7
Median 5Y
-6 362.7
Industry
13.5
More Details
70.8
EV/IC
EV/IC
Enterprise Value to IC
70.8
vs History
37
vs Industry
1
Median 3Y
126.1
Median 5Y
126.1
Industry
1.3
More Details

Multiples Across Competitors

GEM Competitors Multiples
Green Minerals AS 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
NO
Green Minerals AS
OSE:GEM
55.6m NOK 9 261.9 -4.7 -3.9 -3.9
AU
BHP Group Ltd
ASX:BHP
204.2B AUD 2.3 16.4 4.7 5.8
AU
Rio Tinto Ltd
ASX:RIO
192.3B AUD 2.2 11.3 5.9 8
UK
Rio Tinto PLC
LSE:RIO
77.6B GBP 1.8 9.2 15.9 21.7
CH
Glencore PLC
LSE:GLEN
43.9B GBP 0.2 -107.6 198.9 482.2
UK
Anglo American PLC
LSE:AAL
32.2B GBP 1.4 -24.8 96.9 141
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
787.1B MXN 2.5 10.8 4.9 5.9
ZA
African Rainbow Minerals Ltd
JSE:ARI
30.1B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
2.1T INR 6.6 23.5 13.2 17.3
IN
Vedanta Ltd
NSE:VEDL
1.8T INR 1.3 35.4 5.4 7.5
P/E Multiple
Earnings Growth P/E to Growth
NO
G
Green Minerals AS
OSE:GEM
Average P/E: 22.8
Negative Multiple: -4.7 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
16.4
-33%
N/A
AU
Rio Tinto Ltd
ASX:RIO
11.3
13%
0.8
UK
Rio Tinto PLC
LSE:RIO
9.2
9%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -107.6
41%
N/A
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -24.8
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
10.8
26%
0.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-98%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
23.5
55%
0.4
IN
Vedanta Ltd
NSE:VEDL
35.4
402%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
G
Green Minerals AS
OSE:GEM
Average EV/EBITDA: 40.3
Negative Multiple: -3.9 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.7
-12%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.9
13%
0.5
UK
Rio Tinto PLC
LSE:RIO
15.9
9%
1.7
CH
Glencore PLC
LSE:GLEN
198.9
26%
7.6
UK
Anglo American PLC
LSE:AAL
96.9
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
13.2
46%
0.3
IN
Vedanta Ltd
NSE:VEDL
5.4
56%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
G
Green Minerals AS
OSE:GEM
Average EV/EBIT: 80.2
Negative Multiple: -3.9 		N/A N/A
AU
BHP Group Ltd
ASX:BHP
5.8
-20%
N/A
AU
Rio Tinto Ltd
ASX:RIO
8
3%
2.7
UK
Rio Tinto PLC
LSE:RIO
21.7
4%
6.2
CH
Glencore PLC
LSE:GLEN
482.2
13%
37.5
UK
Anglo American PLC
LSE:AAL
141
20%
7.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
32.5
155%
0.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.9
38%
0.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
3 771%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
17.3
53%
0.3
IN
Vedanta Ltd
NSE:VEDL
7.5
77%
0.1

See Also

Summary
GEM intrinsic value, competitors valuation, and company profile.
DCF Valuation
GEM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GEM stock valuation using valuation multiples.
Wall Street Estimates
GEM 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
GEM 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 209,100+ value investors using Alpha Spread
Create a 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

© 2024 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.