Frontierby eninvs

Language: EN · RU

Region: COMMODITIES

Strategy: Global Commodities● Real +147.2% · live since May 2020
backtest: Cheap cyclical producers (EV/EBITDA reversion)
Recommended portfolio
BRFS 11%TROX 11%SBSW 10%AA 10%IPOAF 9%DAC 9%CF 5%CNQ 5%

Rows are ordered partly by extraction health (share of stable periods). Hover a row for OK / partial / error counts.

CompanyCountrySectorUpsideDiv. %FCF Yield LTMΔ revenue (NII for banks)Δ EBITDA (assets for financials)EV/EBITDA LTMP/E LTMP/B FYROE (ann.)
PBF Energy
COMM_PBF
COOil refining+579%2.6%-7.5%11.9%237.8%5.2x10.9x0.9x14.6%
CrossAmerica Partners
COMM_CAPL
COOil refining+238%9.3%16.1%-2.4%44.2%8.0x14.4x-40.3%
Sunoco LP
COMM_SUN
COOil refining+88%5.7%7.1%106.4%154.9%9.6x9.3x1.1x31.5%
Cresco Labs
COMM_CRLBF
COCannabis+79%-54.3%-8.7%-10.6%4.5x0.9x-15.5%
Baker Hughes
COMM_BKR
COOil services+51%1.5%4.2%2.5%92.4%13.1x20.0x3.3x19.5%
National Oilwell Varco
COMM_NOV
COOil services+46%2.3%9.2%-2.4%-42.3%10.8x83.8x1.2x1.2%
Intrepid Potash
COMM_IPI
COFertilizers+41%11.2%4.4%19.3%7.0x34.0x1.0x6.0%
Industrias Peñoles
COMM_IPOAF
COPrecious & base-metals mining+40%0.8%4.8%91.6%153.8%3.4x8.1x3.4x44.0%
Valero Energy
COMM_VLO
COOil refining+35%1.8%5.0%7.0%9.4x19.0x3.4x21.2%
Newmont Corporation
COMM_NEM
COGold mining+32%1.0%10.4%45.8%70.2%6.6x12.9x3.2x37.9%
SSR Mining
COMM_SSRM
COGold mining+28%10.5%83.7%140.6%6.4x24.0x1.8x-11.9%
Core Natural Resources
COMM_CNR
COCoal+27%0.4%4.8%6.6%164.6%8.5x1.3x2.3%
CF Industries
COMM_CF
COFertilizers+21%1.8%9.9%19.4%61.4%5.3x8.4x3.7x53.1%
Energy Transfer LP
COMM_ET
COOil+19%7.0%8.4%32.1%18.4%8.7x15.1x1.3x10.2%
EQT Corporation
COMM_EQT
CONatural gas+13%1.3%8.9%94.2%140.9%5.1x9.7x1.3x24.3%
PrimeEnergy Resources
COMM_PNRG
COOil & gas+3%12.0%-21.3%-30.9%3.0x14.5x1.4x8.0%
Mexco Energy
COMM_MXC
COOil & gas+0%-4.1%-26.8%-30.2%2.2x5.0x0.9x0.3%
Occidental Petroleum
COMM_OXY
COOil & gas-1%1.8%18.9%-8.3%-26.7%6.9x11.7x1.5x35.8%
Euroseas
COMM_ESEA
COMarine shipping-3%5.0%22.6%7.0%21.7%3.0x3.6x1.1x30.7%
Alcoa Corporation
COMM_AA
COAluminium-4%0.6%1.8%-5.2%-19.0%12.5x17.4x2.9x26.3%
Alamos Gold
COMM_AGI
COGold mining-8%0.2%3.2%79.2%166.3%9.3x14.0x3.3x16.9%
Coeur Mining
COMM_CDE
COGold mining-10%0.1%7.1%137.8%326.6%7.9x13.8x3.3x14.4%
Marathon Petroleum
COMM_MPC
COOil refining-13%1.5%0.8%8.5%49.5%9.1x17.4x4.7x12.0%
Innovative Industrial Properties
COMM_IIPR
COCannabis REIT-14%12.6%6.4%-3.8%-1.6%10.0x14.1x0.9x7.0%
Southern Copper
COMM_SCCO
COCopper mining-15%1.9%2.6%36.2%53.8%18.3x32.1x14.5x55.4%
Hecla Mining Company
COMM_HL
COGold mining-17%0.1%6.6%100.4%230.2%11.5x37.4x4.0x-2.9%
Canadian Natural Resources
COMM_CNQ
COOil & gas-18%2.0%5.9%-15.9%-23.7%9.0x13.6x3.0x12.1%
Matson
COMM_MATX
COFreight & shipping-19%0.7%5.8%-3.1%-15.6%10.8x15.2x2.4x8.2%
Genco Shipping & Trading
COMM_GNK
COFreight & shipping-19%4.8%2.7%60.6%335.1%11.9x61.9x1.2x4.2%
Equinor
COMM_EQNR
CONatural gas-20%4.1%3.3%3.6%-9.0%1.8x11.5x2.3x12.5%
Trulieve Cannabis
COMM_TCNNF
COCannabis-21%8.6%-3.7%4.5%7.9x1.9x0.8%
Murphy Oil
COMM_MUR
COOil & gas-22%3.5%3.2%10.2%16.1%5.2x65.9x1.1x4.1%
Danaos Corporation
COMM_DAC
COFreight & shipping-22%1.4%17.5%2.8%-3.3%3.7x4.9x0.6x13.2%
Albemarle Corporation
COMM_ALB
COLithium-23%1.2%7.1%32.7%115.6%41.6x2.1x13.2%
Rio Tinto
COMM_RIO
CODiversified mining-24%3.8%-7.4%7.4%3.8%2.9x5.4x2.8x17.0%
Peabody Energy
COMM_BTU
COCoal-25%1.1%-4.7%3.9%-47.3%12.9x0.9x-3.7%
Green Thumb Industries
COMM_GTBIF
COCannabis-28%5.0%7.4%1.7%6.3x15.1x1.0x3.2%
Range Resources
COMM_RRC
CONatural gas-31%1.2%7.1%49.8%160.5%6.6x10.2x2.1x30.6%
Exxon Mobil
COMM_XOM
COOil & gas-31%2.8%3.0%2.4%-20.6%10.3x24.3x2.4x6.5%
Comstock Resources
COMM_CRK
CONatural gas-34%-11.5%14.5%7.6%5.3x6.3x1.5x15.9%
Kinross Gold
COMM_KGC
COGold mining-36%0.4%5.8%36.9%63.1%4.1x8.0x3.6x29.9%
Freeport-McMoRan
COMM_FCX
COCopper mining-36%0.9%0.4%8.8%49.9%10.8x20.7x5.2x28.9%
Chevron
COMM_CVX
COOil & gas-37%3.7%2.1%2.1%0.5%9.7x31.6x1.9x4.8%
Alpha Metallurgical Resources
COMM_AMR
COCoal-37%41.6%-1.3%689.7%15.9x1.7x-2.9%
Royal Gold
COMM_RGLD
COPrecious-metals royalty-37%0.9%-2.6%142.5%148.5%17.1x27.7x2.5x15.4%
EOG Resources
COMM_EOG
COOil & gas-38%3.0%-2.1%22.1%32.0%6.6x13.4x2.5x26.1%
First Majestic Silver
COMM_AG
COSilver mining-44%0.1%6.4%95.5%190.5%9.1x24.0x3.1x20.9%
UFP Industries
COMM_UFPI
COTimber & wood-44%1.7%6.6%-8.4%-20.2%10.3x24.2x1.6x6.6%
Evolution Petroleum
COMM_EPM
COOil & gas-44%11.5%8.7%-10.6%-28.2%5.6x94.1x1.9x-56.7%
Antero Resources
COMM_AR
CONatural gas-45%17.3%43.8%104.4%6.6x10.8x1.4x28.1%
Daqo New Energy
COMM_DQ
COPolysilicon-45%-14.2%-35.3%90.6%0.2x-3.9%
Coterra Energy
COMM_CTRA
CONatural gas-49%4.7%2.3%-0.6%5.8x14.8x1.7x12.4%
SandRidge Energy
COMM_SD
CONatural gas-49%4.6%0.7%16.8%31.9%4.3x7.3x1.1x14.4%
Devon Energy
COMM_DVN
COOil & gas-50%2.1%7.6%-14.5%-31.3%5.5x12.4x1.8x3.1%
Warrior Met Coal
COMM_HCC
COCoal-51%0.3%-4.9%52.9%371.9%15.2x37.5x2.4x13.3%
Vermilion Energy
COMM_VET
COOil & gas-53%1.7%29.5%8.9%-62.1%4.8x1.1x-27.5%
Eldorado Gold
COMM_EGO
COGold mining-58%0.5%-3.7%32.3%65.7%4.1x7.8x1.5x12.0%
ConocoPhillips
COMM_COP
COOil & gas-58%2.8%5.9%-4.6%-13.1%7.0x20.0x2.3x13.5%
Weyerhaeuser
COMM_WY
COTimber & wood-58%3.4%2.6%-2.0%22.0%17.4x45.3x1.9x6.6%
Caledonia Mining
COMM_CMCL
COGold mining-59%0.7%23.0%18.3%2.6%2.6x6.3x1.5x23.9%
Matador Resources
COMM_MTDR
COOil & gas-61%2.7%3.5%-33.8%-49.4%4.9x13.9x1.2x-2.6%
Fortuna Mining
COMM_FSM
COSilver mining-61%12.8%-10.8%28.6%2.3x5.6x1.6x18.9%
Wheaton Precious Metals
COMM_WPM
COPrecious-metals royalty-62%0.3%0.6%80.2%82.1%18.8x23.8x6.1x17.5%
Sociedad Quimica y Minera de Chile
COMM_SQM
COLithium-63%1.2%0.3%8.9%26.8%25.3x45.8x4.7x4.4%
Kimbell Royalty Partners
COMM_KRP
CONatural Gas-64%9.9%172.6%-22.2%-30.3%1.7x0.1x4.7%
Black Stone Minerals
COMM_BSM
CONatural Gas-67%8.6%8.0%0.2%0.5%9.1x9.9x3.6x6.6%
Ramaco Resources
COMM_METC
COCoal-68%-37.3%-9.7%-239.3%1.6x-15.9%
Silvercorp Metals
COMM_SVM
COSilver mining-68%0.1%2.1%21.2%28.1%9.9x30.2x3.6x-6.3%
Alliance Resource Partners
COMM_ARLP
COCoal-68%9.6%9.3%-4.5%-36.0%5.9x13.1x1.7x2.0%
The Andersons
COMM_ANDE
COAgribusiness-71%1.1%-21.9%-1.2%81.1%12.1x19.2x2.0x10.6%
Curaleaf Holdings
COMM_CURLF
COCannabis-71%-0.7%5.7%-14.4%13.3x3.5x35.4%
Ovintiv
COMM_OVV
COOil & gas-72%2.1%10.1%6.5%-142.3%7.9x18.9x1.3x-22.2%
Franco-Nevada Corporation
COMM_FNV
COPrecious-metals royalty-73%0.4%-2.0%-8.6%74.5%23.9x36.3x5.3x15.2%
Diamondback Energy
COMM_FANG
COOil & gas-77%2.2%0.8%4.7%-49.1%13.8x192.5x1.5x0.3%
Steel Dynamics
COMM_STLD
COSteel-85%0.7%1.0%19.1%70.5%19.6x30.5x4.7x17.8%
GeoPark
COMM_GPRK
COOil & gas-87%0.5%-41.9%-23.6%-36.9%2.6x8.2x2.8x10.3%
Talos Energy
COMM_TALO
COOil & gas-88%12.1%-7.9%-65.8%12.3x1.2x-50.7%
Nucor Corporation
COMM_NUE
COSteel-89%0.8%-0.8%21.3%126.6%13.2x26.1x2.9x14.0%
Texas Pacific Land Corporation
COMM_TPL
COOil-91%0.6%-0.2%20.8%21.2%37.2x51.9x17.9x37.9%
Hallador Energy
COMM_HNRG
COCoal-92%7.3%-13.5%-82.8%8.8x31.9x4.5x-20.4%
Sibanye-Stillwater
COMM_SBSW
COPrecious-metals mining-96%3.3%-9.1%18.5%65.2%11.9x3.2x-12.9%
NACCO Industries
COMM_NC
COCoal-97%1.9%-9.0%-4.3%14.1%9.0x18.4x0.9x8.2%
Epsilon Energy
COMM_EPSN
COOil & gas-98%4.5%5.3%58.4%29.7%3.8x1.0x2.3%
Archer-Daniels-Midland
COMM_ADM
COAgribusiness-111%2.6%6.4%1.6%5.8%19.2x35.6x1.7x5.2%
Endeavour Silver
COMM_EXK
COSilver mining-112%9.2%114.8%175.5%16.1x5.2x-21.9%
The Mosaic Company
COMM_MOS
COFertilizers-118%3.9%-8.8%14.4%-109.7%10.1x160.0x0.6x-8.6%
Bunge Global
COMM_BG
COAgribusiness-127%2.2%-37.9%87.8%-26.0%20.1x36.0x1.4x1.6%
SM Energy
COMM_SM
COOil & gas-132%3.3%-130.0%75.0%-75.5%6.2x27.3x0.7x-22.9%
Valvoline
COMM_VVV
COOil refining-133%-11.0%25.0%34.8%15.5x51.1x14.1x54.2%
Barnwell Industries
COMM_BRN
COOil & gas-137%-13.3%-29.0%208.5%1.5x-56.6%
Tyson Foods
COMM_TSN
COAgribusiness-182%3.5%2.1%4.4%73.7%11.4x43.9x1.1x5.8%
US Energy
COMM_USEG
COOil & gas-262%-42.1%-26.9%-31.3%1.4x-40.7%
Cleveland-Cliffs
COMM_CLF
COSteel-333%-2.2%6.3%117.6%1.3x-15.9%
Martin Midstream Partners
COMM_MMLP
COChemistry-579%0.7%-9.3%-2.5%-23.2%6.3x30.3%
Almaden Minerals
COMM_AAU
COGold mining21.2%202.5%34.2x4.6x-6.5%
Arch Resources
COMM_ARCH
COCoal9.6%-17.0%-70.7%6.4x13.8x1.7x-0.6%
Berry Corporation
COMM_BRY
COOil & gas168.2%-16.4%-97.8%12.5x1.6x0.0x-5.3%
CONSOL Energy
COMM_CEIX
COCoal12.1%82.4%-39.6%6.1x23.9x1.9x1.1%
Houston American Energy
COMM_HUSA
COOil & gas-57.2%-100.0%5.1x0.0%
Livent Corporation
COMM_LTHM
COLithium0.0%-8.7%10.6%7.0x9.1x1.5x6.9%
PotlatchDeltic
COMM_PCH
COTimber & wood-6.0%23.1%85.8%19.6x45.1x1.4x1.8%
New Gold
COMM_NGD
COGold mining-2.4%78.1%133.7%11.7x27.4x7.9x16.0%
REX American Resources
COMM_REX
COOil refining14.6%1.2%-6.3%13.1x15.2x2.4x16.1%
PHX Minerals
COMM_PHX
CONatural gas10.5%-3.4%266.2%8.0x19.2x1.1x14.2%
Sandstorm Gold
COMM_SAND
COPrecious-metals royalty5.3%24.3%27.1%18.0x68.7x1.7x4.4%
Southwestern Energy
COMM_SWN
CONatural Gas-2.0%-14.7%-278.2%5.0x1.3x-59.8%
United States Steel
COMM_X
COSteel-12.4%-11.1%-73.0%17.1x150.5x1.3x-3.4%

Work in progress — needs attention

Issuers below have weak extraction, thin market data, missing valuation inputs, or extreme headline YoY/ROE. Hover the row for the checklist.

CompanyCountrySectorUpsideDiv. %FCF Yield LTMΔ revenue (NII for banks)Δ EBITDA (assets for financials)EV/EBITDA LTMP/E LTMP/B FYROE (ann.)
Par Pacific
COMM_PARR
COOil refining+543%12.9%4.5%379.5%4.9x6.2x1.9x14.4%
PEDEVCO
COMM_PED
COOil & gas+226%-4.9%360.4%447.9%2.0x0.3x-52.6%
Northern Oil and Gas
COMM_NOG
COOil & gas+170%8.7%10.4%11.2%-32.8%4.2x52.2x1.0x1.8%
ZIM Integrated Shipping
COMM_ZIM
COFreight & shipping+131%3.4%68.5%-18.1%-37.3%3.4x6.6x0.8x12.0%
CNX Resources
COMM_CNX
CONatural gas+121%16.8%486.3%3.4x4.0x1.1x31.1%
Delek US
COMM_DK
COOil refining+117%2.2%-0.4%0.4%-210.2%8.4x5.2x-189.6%
Battalion Oil
COMM_BATL
COOil & gas+26%-87.6%-17.5%-37.9%3.5x1.9x-21.9%
Anglo American PLC
COMM_AAL
CODiversified mining+17%0.4%-14.0%-31.5%
Riley Exploration Permian
COMM_REPX
COOil & gas+15%4.5%6.9%11.2%1.1%4.4x12.4x1.2x-47.4%
Phillips 66
COMM_PSX
COOil refining+13%2.8%-2.3%6.9%3.1%21.9x17.5x2.5x2.9%
Gold Resource Corporation
COMM_GORO
COGold mining-1%-5.2%255.7%377.8%5.1x25.0x3.7x40.8%
APA Corporation
COMM_APA
COOil & gas-2%2.7%11.6%-14.2%6.6%3.2x8.7x2.2x28.4%
Tronox Holdings
COMM_TROX
CORare metals-9%2.5%-22.4%3.0%240.0%61.1x0.9x-30.4%
BHP Group
COMM_BHP
CODiversified mining-9%1.6%8.1%-7.9%9.5%9.7x20.7x4.8x24.1%
Teck Resources
COMM_TECK
COCoal-22%0.4%-6.1%10.1%44.9%6.9x235.3x1.7x1.5%
Amplify Energy
COMM_AMPY
COOil & gas-22%-18.3%-48.0%2.2x15.0x0.4x-34.7%
California Resources
COMM_CRC
COOil & gas-24%2.7%2.3%14.7%10.0%5.7x14.0x1.4x10.2%
Suzano
COMM_SUZ
COPulp & paper-46%0.0%5.2%6.3%8.5%4.0x2.4x
Magnolia Oil & Gas
COMM_MGY
COOil & gas-61%2.3%1.2%2.3%-0.2%6.2x15.9x2.6x19.8%
Petrobras
COMM_PBR
COOil-68%2.8%7.2%12.5%13.6%4.7x7.5x
Hudbay Minerals
COMM_HBM
COCopper mining-68%0.1%2.2%9.4%63.9%8.1x19.5x3.4x19.5%
W&T Offshore
COMM_WTI
COOil & gas-70%1.0%4.9%15.5%70.0%10.2x42.8%
Pan American Silver
COMM_PAAS
COSilver mining-74%0.7%3.4%28.4%57.0%10.4x18.7x2.6x16.8%
Agnico Eagle Mines
COMM_AEM
COGold mining-76%1.0%5.2%43.7%89.1%9.4x18.3x3.3x19.6%
Dorchester Minerals
COMM_DMLP
COOil-78%9.5%-1.1%36.4%10.3x18.5x4.2x38.7%
Osisko Gold Royalties
COMM_OR
COPrecious-metals royalty-79%0.3%0.3%98.7%186.1%20.3x22.0x6.9x6.8%
Cameco
COMM_CCJ
COUranium-85%0.2%1.2%9.0%-5.3%65.2x94.1x8.9x7.6%
Gerdau
COMM_GGB
COSteel-87%1.6%-3.0%7.8%35.6%4.7x15.2x
VAALCO Energy
COMM_EGY
COOil & gas-96%4.6%4.4%-43.3%-96.3%19.8x1.3x-95.1%
AngloGold Ashanti
COMM_AU
COGold mining-107%5.3%8.2%70.8%126.8%7.7x13.8x5.4x43.1%
NGL Energy Partners
COMM_NGL
COOil & gas-111%-12.1%-50.1%-32.9%5.8x53.4x3.1x17.9%
Nutrien
COMM_NTR
COFertilizers-117%1.6%8.0%3.5%45.5%7.2x14.3x1.3x9.2%
Gran Tierra Energy
COMM_GTE
COOil & gas-146%63.4%2.3%-234.4%1.3x-64.9%
Ring Energy
COMM_REI
COOil & gas-148%47.7%-6.9%-367.8%0.3x-121.0%
Vale
COMM_VALE
CODiversified mining-159%6.5%4.4%15.0%27.8%5.4x13.6x
CVR Energy
COMM_CVI
COOil refining-223%0.3%-1.7%20.3%-4.8%7.5x114.2x4.2x-121.1%
Kosmos Energy
COMM_KOS
COOil & gas-243%-13.0%27.8%-515.9%2.6x-172.9%
CSN
COMM_SID
COSteel & mining-262%-98.1%8.9%-14.0%3.7x
Calumet
COMM_CLMT
COOil refining-599%2.6%3.6%74.2x142.8%
Aemetis
COMM_AMTX
COOil refining-704%27.4%71.2%27.7%
Mercer International
COMM_MERC
COTimber & wood-8657%8.4%-3.5%-83.3%0.9x
American Resources
COMM_AREC
COCoking coal1.8%-100.0%21.3%4.1x2.4x9.7%
Barrick Mining Corporation
COMM_B
COGold mining2.3%9.6%31.2%61.9%6.0x9.4x2.5x28.1%
Chesapeake Energy
COMM_CHK
CONatural Gas18.4%357.7%714.4%2.2x18.9x0.6x4.0%
BRF S.A.
COMM_BRFS
COFood and agro46.0%10.7%-3.8%2.0x3.3x
Lithium Americas
COMM_LAC
COLithium-50.6%2.3x-48.3%

Earnings analysis

Short take-aways from recent corporate results and commodity trends.

Commodity spot-potential: who is most geared to the price rally

The spot-potential model re-prices each company's revenue at current commodity spot prices versus the LTM-realised average, and reads the implied EBITDA uplift. It is computed for 18 of the 24 commodity names.

Spot-EBITDA potential (selected)

Albemarle (Li)343Alpha Met (coal)246Peabody (coal)129Core Natural (coal)101AngloGold37Newmont35Freeport (Cu)32Barrick30Southern Copper210343
% EBITDA uplift

Operating leverage drives the ranking

The largest potentials belong not to the companies whose commodity rose most, but to those with the thinnest EBITDA margins. Albemarle, Alpha Met, Peabody and Core Natural all earn just 5-11% margins today — so a revenue increment from higher prices drops almost entirely to EBITDA and multiplies a small base. Albemarle is the extreme: lithium prices collapsed, its EBITDA is near-breakeven, and lithium spot sits ~58% above the LTM average — recovering that implies a several-fold EBITDA jump.

The dependable reads

The high-margin gold and copper majors — Newmont, Barrick, AngloGold, Freeport, Southern Copper — show a steadier +20-37%. They already earn 35-65% margins, so a price move lifts EBITDA proportionally rather than explosively. These are the robust signals; the triple-digit coal and lithium figures correctly flag enormous gearing to a price recovery, but are fragile on a near-breakeven base.