C

Chrysos Corp Ltd
ASX:C79

Watchlist Manager
Chrysos Corp Ltd
ASX:C79
Watchlist
Price: 7.95 AUD 1.79%
Market Cap: AU$926m

Relative Value

The Relative Value of one C79 stock under the Base Case scenario is hidden AUD. Compared to the current market price of 7.95 AUD, Chrysos Corp 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.

C79 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

C79 Competitors Multiples
Chrysos Corp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Chrysos Corp Ltd
ASX:C79
926m AUD 11.5 -189.7 124.5 124.5
US
Cintas Corp
NASDAQ:CTAS
74.1B USD 6.9 39.2 25.5 30.6
US
Copart Inc
NASDAQ:CPRT
31.8B USD 6.9 20.4 14 15.9
AU
Brambles Ltd
ASX:BXB
30.4B AUD 3.1 22.3 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.8B CAD 4 47.8 16.6 27.4
US
RB Global Inc
F:J1F
16.1B EUR 4.1 49.2 17 28.1
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 45 8.5 15.2
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 2 629.5 -9.7 -7.7 -7.4
FR
Elis SA
PAR:ELIS
6B EUR 1.2 16.3 5.3 13.9
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
US
VSE Corp
NASDAQ:VSEC
5.4B USD 4.9 465.4 41.9 59.5
P/S Multiple
Revenue Growth P/S to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average P/S: 243.2
11.5
33%
0.3
US
Cintas Corp
NASDAQ:CTAS
6.9
8%
0.9
US
Copart Inc
NASDAQ:CPRT
6.9
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
10%
0.4
US
RB Global Inc
F:J1F
4.1
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 629.5
513%
5.1
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
US
I
IAA Inc
F:3NI
2.8
N/A N/A
US
VSE Corp
NASDAQ:VSEC
4.9
20%
0.2
P/E Multiple
Earnings Growth PEG
AU
C
Chrysos Corp Ltd
ASX:C79
Average P/E: 80.6
Negative Multiple: -189.7
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
39.2
11%
3.6
US
Copart Inc
NASDAQ:CPRT
20.4
5%
4.1
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47.8
48%
1
US
RB Global Inc
F:J1F
49.2
48%
1
FR
Spie SA
PAR:SPIE
45
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.7 N/A N/A
FR
Elis SA
PAR:ELIS
16.3
15%
1.1
US
I
IAA Inc
F:3NI
19.8
N/A N/A
US
VSE Corp
NASDAQ:VSEC
465.4
146%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBITDA: 28.3
124.5
317%
0.4
US
Cintas Corp
NASDAQ:CTAS
25.5
10%
2.5
US
Copart Inc
NASDAQ:CPRT
14
5%
2.8
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.6
17%
1
US
RB Global Inc
F:J1F
17
17%
1
FR
Spie SA
PAR:SPIE
8.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
7%
0.8
US
I
IAA Inc
F:3NI
12.8
N/A N/A
US
VSE Corp
NASDAQ:VSEC
41.9
40%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
C
Chrysos Corp Ltd
ASX:C79
Average EV/EBIT: 34.8
124.5
235%
0.5
US
Cintas Corp
NASDAQ:CTAS
30.6
10%
3.1
US
Copart Inc
NASDAQ:CPRT
15.9
5%
3.2
AU
Brambles Ltd
ASX:BXB
16.4
10%
1.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.4
24%
1.1
US
RB Global Inc
F:J1F
28.1
24%
1.2
FR
Spie SA
PAR:SPIE
15.2
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.9
13%
1.1
US
I
IAA Inc
F:3NI
16.1
N/A N/A
US
VSE Corp
NASDAQ:VSEC
59.5
24%
2.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett