Valuation Coronado Global Resources Inc.

Equities

Market Closed - Australian S.E. Other stock markets 04:12:22 16/01/26 pm AEDT			5-day change	1st Jan Change
0.4150 ^AUD	-5.68%		+12.16%	+29.69%

05/01	Australian Shares Flat; WiseTech Ordered by ACCC to Divest BluJay Unit to ACCC-Approved Purchaser	MT
05/01	Coronado Global Resources Reports Fatal Incident at Queensland Mine; Shares Fall 13%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,212	1,512	2,267	2,011	793.7	464.8	464.8	-
Change	-	24.74%	50.01%	-11.3%	-60.54%	-41.43%	0%	-
Enterprise Value (EV) ¹	1,501	1,396	2,179	1,915	891.2	864.3	937.1	877.6
Change	-	-6.98%	56.04%	-12.12%	-53.45%	-3.02%	8.42%	-6.35%
P/E ratio	-4.29x	7.45x	2.94x	1.29x	-7.28x	-1.58x	-4.71x	4.85x
PBR	1.5x	1.4x	2.06x	1.61x	0.74x	0.62x	0.66x	0.59x
PEG	-	-0x	0x	0x	0x	-0x	0.1x	-0x
Capitalization / Revenue	0.83x	0.7x	0.63x	0.7x	0.32x	0.23x	0.19x	0.17x
EV / Revenue	1.03x	0.65x	0.61x	0.66x	0.36x	0.43x	0.38x	0.33x
EV / EBITDA	27.9x	2.87x	1.79x	5.02x	7.74x	-9.08x	4.19x	2.24x
EV / EBIT	-10.1x	4.62x	2.08x	11.1x	-10.9x	-3.11x	19.8x	4.45x
EV / FCF	-11.7x	3.96x	3x	82.7x	-5.12x	-2.29x	-45.6x	11.1x
FCF Yield	-8.54%	25.2%	33.4%	1.21%	-19.5%	-43.7%	-2.19%	9.04%
Dividend per Share ²	-	-	0.333	0.01	0.01	-	-	0.0055
Rate of return	-	-	24.6%	0.83%	2.11%	-	-	1.98%
EPS ²	-0.204	0.121	0.46	0.93	-0.065	-0.1754	-0.0588	0.0571
Distribution rate	-	-	72.4%	1.08%	-15.4%	-	-	9.63%
Net sales ¹	1,462	2,148	3,572	2,891	2,508	2,000	2,455	2,693
EBITDA ¹	53.8	486.1	1,216	381.7	115.1	-95.19	223.6	392.2
EBIT ¹	-148	302.4	1,046	172	-81.5	-278	47.42	197
Net income ¹	-226.5	189.4	771.7	156.1	-108.9	-300.2	-98.99	96.46
Net Debt ¹	289	-115.4	-88.95	-96.72	97.55	399.5	472.2	412.8
Reference price ²	0.8756	0.9016	1.3525	1.1997	0.4734	0.2773	0.2773	0.2773
Nbr of stocks (in thousands)	1,383,879	1,676,454	1,676,454	1,676,454	1,676,454	1,676,454	1,676,454	-
Announcement Date	25/2/21	22/2/22	22/2/23	19/2/24	22/1/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CORONADO GLOBAL RESOURCES INC.	-1.58x	0.43x	-9.08x	-.--%	465M
WARRIOR MET COAL, INC.	80.28x	3.9x	20.35x	0.35%	5.26B
PT ALAMTRI MINERALS INDONESIA TBK	17.12x	5.43x	13.65x	2.41%	4.8B
ALPHA METALLURGICAL RESOURCES, INC.	-72.03x	-	-	-	3.1B
SHOUGANG FUSHAN RESOURCES GROUP LIMITED	16.22x	1.44x	2.81x	5.05%	2.17B
RAMACO RESOURCES, INC.	-21.27x	2.3x	34.79x	0.99%	1.29B
Average	3.12x	2.70x	12.50x	1.76%	2.85B
Weighted average by Cap.	16.88x	3.78x	15.68x	1.84%