Chrysos Corporation Ltd
OTC:CHRCF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (3.6), the stock would be worth $5.49 (1% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.6 | $5.55 |
0%
|
| 3-Year Average | 3.6 | $5.49 |
-1%
|
| 5-Year Average | 3.6 | $5.49 |
-1%
|
| Industry Average | 2.2 | $3.42 |
-38%
|
| Country Average | 1.7 | $2.63 |
-53%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
C
|
Chrysos Corporation Ltd
OTC:CHRCF
|
646.4m USD | 3.6 | -187.6 | |
| UK |
|
Relx PLC
LSE:REL
|
48.2B GBP | 5.2 | 23.3 | |
| UK |
I
|
IHS Markit Ltd
F:0M3
|
37.9B EUR | 2.9 | 36.5 | |
| CA |
|
Thomson Reuters Corp
TSX:TRI
|
54.7B CAD | 2.6 | 26.9 | |
| IE |
|
Experian PLC
LSE:EXPN
|
24.3B GBP | 3.3 | 24.1 | |
| US |
|
Verisk Analytics Inc
NASDAQ:VRSK
|
26B USD | 7.3 | 28.7 | |
| CH |
|
SGS SA
SIX:SGSN
|
16.4B CHF | 3.4 | 24.6 | |
| US |
|
Equifax Inc
NYSE:EFX
|
20.6B USD | 2.1 | 29.5 | |
| US |
|
Leidos Holdings Inc
NYSE:LDOS
|
18.4B USD | 2 | 12.7 | |
| US |
U
|
UL Solutions Inc
NYSE:ULS
|
17.7B USD | 0 | 0 | |
| NL |
|
Wolters Kluwer NV
AEX:WKL
|
14.9B EUR | 2.4 | 11.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 1.1 |
| Median | 1.7 |
| 70th Percentile | 3.5 |
| Max | 3 073.7 |
Other Multiples
Chrysos Corporation Ltd
Glance View
Chrysos Corp. Ltd. engages in providing novel assay services to the global mining industry through its proprietary Chrysos PhotonAssay technology. The company is headquartered in Adelaide, South Australia and currently employs 163 full-time employees. The company went IPO on 2022-05-06. The firm has three reportable segments: EMEA, Australia and Americas. The firm's flagship product, PhotonAssay, delivers environmentally friendly analysis of gold, silver, copper and other elements. PhotonAssay is an environmentally friendly replacement for fire assay on-site and in the laboratory. PhotonAssay can be used to detect a range of elements, the technology has proven particularly effective for assaying gold and is being rolled out across the gold mining industry. PhotonAssay units are deployed to mine sites and independent laboratories which provide assay services. PhotonAssay technology, hitting samples with high-energy X-rays, causes excitation of atomic nuclei allowing enhanced analysis of elements in approximately two minutes. The firm has operations spanning Australia, Africa, North America and Europe.
