Valuation Predictive Discovery Limited

Equities

Market Closed - Australian S.E. Other stock markets 04:12:51 06/02/26 pm AEDT			5-day change	1st Jan Change
0.7450 ^AUD	-7.45%		-12.35%	+1.36%

05/02	ASX Biggest Losers	MT
03/02	ASX Most Active Stocks	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026	2027	2028
Capitalization ¹	341.1	410.7	1,009	1,963	-	-
Change	-	20.41%	145.64%	94.61%	-	-
Enterprise Value (EV) ¹	296.5	381.3	967.7	1,614	1,485	1,360
Change	-	28.59%	153.8%	66.83%	-8.01%	-8.39%
P/E ratio	-27.5x	-43.8x	-72.6x	37.3x	12.4x	12.4x
PBR	-	2.42x	4.41x	6.21x	5.32x	3.92x
PEG	-	1.3x	-2.2x	-0x	0x	-
Capitalization / Revenue	539x	-	-	5.72x	1.55x	1.73x
EV / Revenue	469x	-	-	4.7x	1.17x	1.2x
EV / EBITDA	-28.5x	-38.8x	-78x	7.56x	1.67x	1.7x
EV / EBIT	-27.1x	-36.6x	-63.8x	7.98x	1.73x	1.75x
EV / FCF	-5.16x	-9.21x	-18.9x	12.2x	5.9x	6.78x
FCF Yield	-19.4%	-10.9%	-5.29%	8.22%	16.9%	14.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.006	-0.004	-0.0053	0.02	0.06	0.06
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.6328	-	-	343.3	1,265	1,132
EBITDA ¹	-10.42	-9.815	-12.4	213.5	891.4	800.7
EBIT ¹	-10.94	-10.4	-15.17	202.3	858.1	778.9
Net income ¹	-11.23	-8.675	-13	136.5	607.2	548
Net Debt ¹	-44.58	-29.43	-41.21	-349.1	-478.4	-603
Reference price ²	0.1650	0.1750	0.3850	0.7450	0.7450	0.7450
Nbr of stocks (in thousands)	2,067,244	2,346,902	2,620,437	2,635,433	-	-
Announcement Date	18/9/23	3/9/24	4/9/25	-	-	-

¹AUD in Million²AUD

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.($)
PREDICTIVE DISCOVERY LIMITED	37.25x	4.7x	7.56x	-	1.38B
NEWMONT CORPORATION	15.93x	5.62x	9.53x	0.87%	126B
AGNICO EAGLE MINES LIMITED	23.54x	8.12x	11.94x	0.75%	98.7B
BARRICK MINING CORPORATION	11.14x	3.39x	5.25x	1.47%	76.37B
WHEATON PRECIOUS METALS CORP.	45.58x	28.28x	34.98x	0.48%	61.86B
ANGLOGOLD ASHANTI PLC	17.23x	5.27x	8.53x	3%	52.48B
KINROSS GOLD CORPORATION	18.57x	5.36x	8.75x	0.39%	38.76B
NORTHERN STAR RESOURCES LIMITED	18.23x	4.61x	8.33x	1.97%	26.82B
ROYAL GOLD, INC.	33.54x	21.9x	26.74x	0.66%	22.43B
LUNDIN GOLD INC.	23.17x	9.95x	14.12x	3.6%	18.57B
Average	24.42x	9.72x	13.57x	1.47%	52.29B
Weighted average by Cap.	21.69x	9.19x	13.05x	1.21%