Euro Manganese Inc
XTSX:EMN

Watchlist Manager
Euro Manganese Inc Logo
Euro Manganese Inc
XTSX:EMN
Watchlist
Price: 0.255 CAD 10.87% Market Closed
Market Cap: 28.5m CAD

Relative Value

The Relative Value of one EMN stock under the Base Case scenario is 0.105 CAD. Compared to the current market price of 0.255 CAD, Euro Manganese Inc is Overvalued by 59%.

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.

EMN Relative Value
Base Case
0.105 CAD
Overvaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
39
Median 3Y
0
Median 5Y
0
Industry
1.8
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-8.4
Industry
15.7
vs History
vs Industry
Median 3Y
-7.2
Median 5Y
-10.2
Industry
9.6
vs History
vs Industry
25
Median 3Y
-5.8
Median 5Y
-8.3
Industry
16.1
vs History
30
vs Industry
11
Median 3Y
3.5
Median 5Y
5.2
Industry
1.5
vs History
15
vs Industry
32
Median 3Y
0
Median 5Y
0
Industry
2.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-7.7
Industry
10.2
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-7.6
Industry
13.2
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-9.4
Industry
11
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-7.9
Industry
14.5
vs History
82
vs Industry
35
Median 3Y
3.6
Median 5Y
8.7
Industry
1.3

Multiples Across Competitors

EMN Competitors Multiples
Euro Manganese Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Euro Manganese Inc
XTSX:EMN
28.5m CAD 6.7 -1.4 -4.6 -3.5
AU
BHP Group Ltd
ASX:BHP
193.1B AUD 2.3 10.9 4.9 6.1
AU
Rio Tinto Ltd
ASX:RIO
186.5B AUD 2.2 10.3 5.6 7.8
UK
Rio Tinto PLC
LSE:RIO
73.9B GBP 1.8 8.5 25 34.4
CH
Glencore PLC
LSE:GLEN
32.6B GBP 0.2 -26.6 221.8 562.4
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
809.8B MXN 2.6 11.7 5.1 6
UK
Anglo American PLC
LSE:AAL
28.7B GBP 1.4 -12.5 105 170.1
ZA
African Rainbow Minerals Ltd
JSE:ARI
30.4B Zac 0 0 0 0
IN
Hindustan Zinc Ltd
NSE:HINDZINC
1.9T INR 5.8 20 11.4 14.6
CN
CMOC Group Ltd
SSE:603993
154B CNY 0.7 11.3 5.3 5.3
P/E Multiple
Earnings Growth PEG
CA
Euro Manganese Inc
XTSX:EMN
Average P/E: 18.1
Negative Multiple: -1.4
N/A N/A
AU
BHP Group Ltd
ASX:BHP
10.9
-13%
N/A
AU
Rio Tinto Ltd
ASX:RIO
10.3
-1%
N/A
UK
Rio Tinto PLC
LSE:RIO
8.5
-1%
N/A
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -26.6 N/A N/A
SA
Saudi Arabian Mining Company SJSC
SAU:1211
53.7
33%
1.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
11.7
9%
1.3
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -12.5 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-76%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
20
18%
1.1
CN
CMOC Group Ltd
SSE:603993
11.3
12%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Euro Manganese Inc
XTSX:EMN
Average EV/EBITDA: 44.1
Negative Multiple: -4.6
N/A N/A
AU
BHP Group Ltd
ASX:BHP
4.9
-4%
N/A
AU
Rio Tinto Ltd
ASX:RIO
5.6
5%
1.1
UK
Rio Tinto PLC
LSE:RIO
25
6%
4.2
CH
Glencore PLC
LSE:GLEN
221.8
18%
12.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
12.4
0%
N/A
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
5.1
7%
0.7
UK
Anglo American PLC
LSE:AAL
105
8%
13.1
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
227%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
11.4
14%
0.8
CN
CMOC Group Ltd
SSE:603993
5.3
15%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Euro Manganese Inc
XTSX:EMN
Average EV/EBIT: 91.7
Negative Multiple: -3.5
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.1
-5%
N/A
AU
Rio Tinto Ltd
ASX:RIO
7.8
5%
1.6
UK
Rio Tinto PLC
LSE:RIO
34.4
6%
5.7
CH
Glencore PLC
LSE:GLEN
562.4
32%
17.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
18.5
4%
4.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
6
5%
1.2
UK
Anglo American PLC
LSE:AAL
170.1
14%
12.2
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
219%
N/A
IN
Hindustan Zinc Ltd
NSE:HINDZINC
14.6
17%
0.9
CN
CMOC Group Ltd
SSE:603993
5.3
N/A N/A