|
Market Closed -
Australian S.E.
04:10:05 03/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 15.26 AUD | +0.93% |
|
-4.27% | +22.67% |
| 27/08 | Analyst recommendations: Nvidia, Intuit, BofA, Abbott Laboratories, Google… |  |
| 26/08 | Lynas expands global footprint, eyes new rare earths supply deals | RE |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 15,359 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -15.5% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 18,177 | 14,235 | 13,562 | 12,742 |
| Change | - | -21.64% | -6.69% | 54.87% | 126.12% | -21.69% | -4.73% | -6.04% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 26.4x | 18.3x | 14.2x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | - | 3.73x | 3.11x | 2.62x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 9.3x | 7.39x | 6.04x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 18.6x | 8.62x | 6.52x | 5.01x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 47.1x | 15.7x | 10.6x | 7.66x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 73.5x | 18.7x | 12.6x | 8.6x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | - | 30.7x | 20x | 15.1x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | - | 3.26% | 5% | 6.62% |
| Dividend per Share 2 | - | - | - | - | - | 0.0817 | 0.1284 | 0.4404 |
| Rate of return | - | - | - | - | - | 0.54% | 0.85% | 2.91% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5717 | 0.8247 | 1.068 |
| Distribution rate | - | - | - | - | - | 14.3% | 15.6% | 41.2% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,651 | 2,079 | 2,541 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 905.4 | 1,279 | 1,663 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 761.3 | 1,072 | 1,482 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 576.4 | 831.7 | 1,076 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | - | -1,124 | -1,797 | -2,617 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 15.12 | 15.12 | 15.12 |
| Nbr of stocks (in thousands) | 902,412 | 933,815 | 934,718 | 935,447 | 1,006,503 | 1,006,503 | - | - |
| Announcement Date | 25/8/22 | 28/8/23 | 27/8/24 | 27/8/25 | 25/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.45x | 8.54x | 15.57x | 0.54% | 10.91B | |
| 33.35x | 2.76x | 21.08x | 0.58% | 21.03B | |
| -198.95x | 20.84x | 68.07x | -.--% | 9.74B | |
| 24.69x | - | - | - | 5.73B | |
| -20.7x | - | - | - | 4.37B | |
| 27.98x | - | - | - | 1.96B | |
| -84.07x | - | -13.67x | - | 827M | |
| -20.57x | - | -17.97x | -.--% | 731M | |
| -4.83x | - | - | - | 704M | |
| Average | -24.07x | 10.71x | 14.61x | 0.28% | 6.22B | |
| Weighted average by Cap. | -16.62x | 8.50x | 28.95x | 0.42% |
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
- LYC Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
