Valuation Brazilian Rare Earths Limited Börse Stuttgart
Stocks
X84
AU0000305815
Non-Gold Precious Metals & Minerals
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.320 EUR | +9.43% |
|
-10.17% | -3.64% |
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 | 1,051 | - | - |
| Change | - | 42.19% | 86.91% | -3.4% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 954 | 1,105 | 1,633 |
| Change | - | 22.23% | 84.98% | 3.12% | 15.83% | 47.78% |
| P/E | -5.17x | -11.9x | -23.8x | -25.9x | -23.4x | -17.5x |
| PBR | - | 7.15x | 6.71x | 8.62x | 13.2x | 68.6x |
| PEG | 0.1x | 0.3x | 1.5x | 2x | -2.3x | -0.5x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -23.6x | -24.8x | -33x |
| EV / EBIT | - | -10.9x | -22.2x | -23.6x | -24.8x | -33x |
| EV / FCF | - | -11.8x | -27x | -23.6x | -11.2x | -4.84x |
| FCF Yield | - | -8.45% | -3.71% | -4.25% | -8.96% | -20.7% |
| 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 | 3.750 | 3.750 | 3.750 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.09x | - | - | 0.53% | 21.01B | |
| 55.53x | 14.09x | 32.28x | -.--% | 11.26B | |
| -678.09x | 17.32x | 50.43x | -.--% | 8.24B | |
| 27.83x | - | - | - | 5.55B | |
| -18.02x | - | - | - | 3.87B | |
| 27.02x | - | - | - | 1.88B | |
| -78.85x | - | -7.78x | - | 872M | |
| -4.15x | - | - | - | 619M | |
| Average | -79.70x | 15.71x | 24.98x | 0.18% | 6.66B | |
| Weighted average by Cap. | -79.68x | 15.46x | 37.91x | 0.28% |
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
- X84 Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
