Relative Value

CRCL doesn't have a meaningful market cap.

The Relative Value of one CRCL stock under the Base Case scenario is 0.002 GBX. Compared to the current market price of 0.42 GBX, Corcel PLC is Overvalued by 100%.

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.

CRCL Relative Value
Base Case
0.002 GBX
Overvaluation 100%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

CRCL Competitors Multiples
Corcel PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Corcel PLC
LSE:CRCL
35.8m GBP 0 -5.2 -12.3 -12.3
AU
BHP Group Ltd
ASX:BHP
253.3B AUD 3.3 17.4 6.7 8.5
AU
Rio Tinto Ltd
ASX:RIO
255.4B AUD 3.1 18.2 7.7 10.5
UK
Rio Tinto PLC
LSE:RIO
109.4B GBP 2.5 14.7 7 9.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.5T MXN 4.8 17.5 8.9 10.3
CH
Glencore PLC
LSE:GLEN
62.4B GBP 0.3 227.9 11 35.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20.5 30.9
CN
CMOC Group Ltd
SSE:603993
428.5B CNY 2.1 22 12.3 12.3
CN
China Molybdenum Co Ltd
OTC:CMCLF
54.8B USD 1.9 19.3 10.8 10.8
UK
Anglo American PLC
LSE:AAL
37.2B GBP 2.7 -13.5 9.4 14.9
KR
Korea Zinc Inc
KRX:010130
62.6T KRW 4.1 197.6 51.3 71.9
P/E Multiple
Earnings Growth PEG
UK
Corcel PLC
LSE:CRCL
Average P/E: 64.4
Negative Multiple: -5.2
N/A N/A
AU
BHP Group Ltd
ASX:BHP
17.4
10%
1.7
AU
Rio Tinto Ltd
ASX:RIO
18.2
13%
1.4
UK
Rio Tinto PLC
LSE:RIO
14.7
12%
1.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.5
3%
5.8
CH
Glencore PLC
LSE:GLEN
227.9
159%
1.4
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
52%
0.9
CN
CMOC Group Ltd
SSE:603993
22
30%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
19.3
30%
0.6
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -13.5 N/A N/A
KR
Korea Zinc Inc
KRX:010130
197.6
86%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Corcel PLC
LSE:CRCL
Average EV/EBITDA: 14.6
Negative Multiple: -12.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
6.7
5%
1.3
AU
Rio Tinto Ltd
ASX:RIO
7.7
8%
1
UK
Rio Tinto PLC
LSE:RIO
7
8%
0.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.9
6%
1.5
CH
Glencore PLC
LSE:GLEN
11
24%
0.5
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20.5
15%
1.4
CN
CMOC Group Ltd
SSE:603993
12.3
30%
0.4
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
10.8
30%
0.4
UK
Anglo American PLC
LSE:AAL
9.4
21%
0.4
KR
Korea Zinc Inc
KRX:010130
51.3
23%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Corcel PLC
LSE:CRCL
Average EV/EBIT: 21.5
Negative Multiple: -12.3
N/A N/A
AU
BHP Group Ltd
ASX:BHP
8.5
6%
1.4
AU
Rio Tinto Ltd
ASX:RIO
10.5
9%
1.2
UK
Rio Tinto PLC
LSE:RIO
9.7
8%
1.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.3
2%
5.2
CH
Glencore PLC
LSE:GLEN
35.3
50%
0.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.9
22%
1.4
CN
CMOC Group Ltd
SSE:603993
12.3
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
10.8
24%
0.4
UK
Anglo American PLC
LSE:AAL
14.9
23%
0.6
KR
Korea Zinc Inc
KRX:010130
71.9
31%
2.3
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