EXX Relative Valuation - Exxaro Resources Ltd

Watchlist Manager

Watchlist

Price: 21 145 Zac -0.26%

Market Cap: 72.3B ZAR

Relative Value

The Relative Value of one EXX stock under the Base Case scenario is hidden Zac. Compared to the current market price of 21 145 Zac, Exxaro 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.

What is Relative Valuation?

How is Relative Value calculated?

EXX Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ZA	E	Exxaro Resources Ltd JSE:EXX	72.3B ZAR	1.7	8.8	5.1	6.9
ID		Alamtri Resources Indonesia Tbk PT F:A640	162.7B EUR	100.5	420.7	357.9	357.9
CN		China Shenhua Energy Co Ltd SSE:601088	941.8B CNY	3.2	18.3	11.4	11.4
CA	C	Cameco Corp NYSE:CCJ	48.6B USD	19	112	72	105.9
CN		Shaanxi Coal Industry Co Ltd SSE:601225	249.7B CNY	1.4	10.9	8.5	8.5
CN		China Coal Energy Co Ltd SSE:601898	249.5B CNY	1.6	14.5	8.3	8.3
IN		Coal India Ltd NSE:COALINDIA	2.8T INR	2	9.3	6.1	8.1
CN		Yankuang Energy Group Co Ltd SSE:600188	195.7B CNY	1.4	19.3	13.6	13.6
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	473.5T IDR	10.1	116.1	74.9	74.9
ID		Bayan Resources Tbk PT IDX:BYAN	421.7T IDR	7.4	32.8	24.4	24.4
ZA	T	Thungela Resources Ltd JSE:TGA	20.4B ZAR	0.6	8	2.7	5.9

				Revenue Growth	P/S to Growth
ZA	E	Exxaro Resources Ltd JSE:EXX	Average P/S: 13.5 1.7	7%	0.2
ID		Alamtri Resources Indonesia Tbk PT F:A640	100.5	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.2	-2%	N/A
CA	C	Cameco Corp NYSE:CCJ	19	5%	3.8
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.4	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.6	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	2	4%	0.5
CN		Yankuang Energy Group Co Ltd SSE:600188	1.4	1%	1.4
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	7.4	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	0.6	-6%	N/A

				Earnings Growth	PEG
ZA	E	Exxaro Resources Ltd JSE:EXX	Average P/E: 70.1 8.8	11%	0.8
ID		Alamtri Resources Indonesia Tbk PT F:A640	420.7	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	18.3	-3%	N/A
CA	C	Cameco Corp NYSE:CCJ	112	31%	3.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	10.9	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	14.5	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	9.3	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	19.3	-6%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	116.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	32.8	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	8	-31%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ZA	E	Exxaro Resources Ltd JSE:EXX	Average EV/EBITDA: 53.2 5.1	12%	0.4
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.4	7%	1.6
CA	C	Cameco Corp NYSE:CCJ	72	41%	1.8
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.5	6%	1.4
CN		China Coal Energy Co Ltd SSE:601898	8.3	10%	0.8
IN		Coal India Ltd NSE:COALINDIA	6.1	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	13.6	17%	0.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	2.7	-16%	N/A

				EBIT Growth	EV/EBIT to Growth
ZA	E	Exxaro Resources Ltd JSE:EXX	Average EV/EBIT: 56.9 6.9	10%	0.7
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.4	-4%	N/A
CA	C	Cameco Corp NYSE:CCJ	105.9	28%	3.8
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.5	-14%	N/A
CN		China Coal Energy Co Ltd SSE:601898	8.3	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.1	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	13.6	-4%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	5.9	-15%	N/A

Exxaro Resources Ltd
JSE:EXX

Relative Value

Valuation Multiples

Multiples Across Competitors

EXX Competitors Multiples
Exxaro Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Exxaro Resources Ltd JSE:EXX

Relative Value

Valuation Multiples

Multiples Across Competitors

EXX Competitors Multiples Exxaro Resources Ltd Competitors

See Also

Company

Help

Tools

Stocks

Exxaro Resources Ltd
JSE:EXX

EXX Competitors Multiples
Exxaro Resources Ltd Competitors