5

5E Resources Ltd
SGX:NLC

Watchlist Manager
5E Resources Ltd
SGX:NLC
Watchlist
Price: 0.395 SGD Market Closed
Market Cap: 58.3m SGD

Relative Value

NLC doesn't have a meaningful market cap.

The Relative Value of one NLC stock under the Base Case scenario is hidden SGD. Compared to the current market price of 0.395 SGD, 5E Resources Ltd is hidden .

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.

NLC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
26
Median 3Y
1.9
Median 5Y
1.9
Industry
1.1
vs History
18
vs Industry
47
Median 3Y
7.4
Median 5Y
7.4
Industry
15.1
vs History
2
vs Industry
38
Median 3Y
6.9
Median 5Y
6.9
Industry
8.8
vs History
32
vs Industry
17
Median 3Y
23.6
Median 5Y
23.6
Industry
14.9
vs History
2
vs Industry
40
Median 3Y
1.3
Median 5Y
1.3
Industry
1.5
vs History
0
vs Industry
36
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
0
vs Industry
43
Median 3Y
2.5
Median 5Y
2.5
Industry
4
vs History
2
vs Industry
50
Median 3Y
3.5
Median 5Y
3.5
Industry
8
vs History
2
vs Industry
52
Median 3Y
4
Median 5Y
4
Industry
11.5
vs History
2
vs Industry
47
Median 3Y
4.5
Median 5Y
4.5
Industry
9.6
vs History
5
vs Industry
22
Median 3Y
12.6
Median 5Y
12.6
Industry
12.6
vs History
2
vs Industry
22
Median 3Y
1.4
Median 5Y
1.4
Industry
1.1

Multiples Across Competitors

NLC Competitors Multiples
5E Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
5E Resources Ltd
SGX:NLC
55.9m SGD 2.2 9.1 4.8 5.6
US
Waste Management Inc
NYSE:WM
91.3B USD 4.1 33.3 17.7 27.3
US
Republic Services Inc
NYSE:RSG
75.1B USD 4.7 36.8 17.4 27
CA
Waste Connections Inc
TSX:WCN
70.4B CAD 5.7 82.2 20.5 34.4
US
Rollins Inc
NYSE:ROL
26.9B USD 7.9 57.6 35.3 41.3
US
Veralto Corp
NYSE:VLTO
22.7B USD 4.4 27.2 18.8 20
CA
GFL Environmental Inc
TSX:GFL
26.6B CAD 3.4 -33.1 17.7 78.4
US
Clean Harbors Inc
NYSE:CLH
11.4B USD 1.9 28.4 12.5 20
UK
Rentokil Initial PLC
LSE:RTO
8.7B GBP 1.6 28.3 8.8 14.7
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.6 15 17
US
Stericycle Inc
NASDAQ:SRCL
8B USD 3.1 221.4 21.5 42.4
P/E Multiple
Earnings Growth PEG
MY
5
5E Resources Ltd
SGX:NLC
Average P/E: 55.7
9.1
N/A N/A
US
Waste Management Inc
NYSE:WM
33.3
13%
2.6
US
Republic Services Inc
NYSE:RSG
36.8
9%
4.1
CA
Waste Connections Inc
TSX:WCN
82.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.6
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.2
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.1 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
28.4
14%
2
UK
Rentokil Initial PLC
LSE:RTO
28.3
-24%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
32.6
14%
2.3
US
Stericycle Inc
NASDAQ:SRCL
221.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
5
5E Resources Ltd
SGX:NLC
Average EV/EBITDA: 17.3
4.8
N/A N/A
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.4
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.5
10%
2
US
Rollins Inc
NYSE:ROL
35.3
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.8
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.7
5%
3.5
US
Clean Harbors Inc
NYSE:CLH
12.5
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.8
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.5
9%
2.4