|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.910 AUD | -0.26% |
|
-6.68% | -1.26% |
| 11/06 | Velhinhas Airborne Geophysics and Drilling Unlocks +9 km Rare Earth Corridor | CI |
| 11/06 | Brazilian Rare Earths Says Survey Defines Exploration Corridor at Brazil Project | MT |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 1,098 | - | - |
| Change | - | 42.19% | 86.91% | 0.98% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,002 | 1,153 | 1,681 |
| Change | - | 22.23% | 84.98% | 8.26% | 15.08% | 45.81% |
| P/E | -5.17x | -11.9x | -23.8x | -27x | -24.5x | -18.3x |
| PBR | - | 7.15x | 6.71x | 9.01x | 13.8x | 71.7x |
| PEG | 0.1x | 0.3x | 1.5x | 2.1x | -2.4x | -0.5x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -24.7x | -25.9x | -34x |
| EV / EBIT | - | -10.9x | -22.2x | -24.7x | -25.9x | -34x |
| EV / FCF | - | -11.8x | -27x | -24.7x | -11.6x | -4.98x |
| FCF Yield | - | -8.45% | -3.71% | -4.04% | -8.59% | -20.1% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.145 | -0.16 | -0.2145 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.65 | -42.75 | -57.5 |
| Net Debt 1 | - | -81.69 | -162.4 | -96.6 | 54.4 | 582.4 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 3.920 | 3.920 | 3.920 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 26/3/24 | 31/3/25 | 29/3/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -27.03x | - | -24.73x | -.--% | 762M | |
| 30.79x | - | - | 0.54% | 20.78B | |
| 56.27x | 14.38x | 32.93x | -.--% | 11.35B | |
| -724.96x | 18.56x | 54.01x | -.--% | 8.81B | |
| 30.21x | - | - | - | 6.01B | |
| -19.63x | - | - | - | 4.21B | |
| 28.25x | - | - | - | 1.96B | |
| -86.54x | - | -11.64x | - | 941M | |
| -5.1x | - | - | - | 761M | |
| Average | -79.75x | 16.47x | 12.64x | 0.13% | 6.18B | |
| Weighted average by Cap. | -91.05x | 16.21x | 37.50x | 0.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
