|
Market Closed -
Australian S.E.
10:40:23 23/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 1.725 AUD | -12.21% |
|
-11.99% | -56.44% |
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 | 483.3 | - | - |
| Change | - | 42.19% | 86.91% | -55.56% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 368.9 | 407 | 440 |
| Change | - | 22.23% | 84.98% | -60.13% | 10.33% | 8.11% |
| P/E | -5.17x | -11.9x | -23.8x | -6.71x | -8.08x | -7.77x |
| PBR | - | 7.15x | 6.71x | 4.25x | 6.66x | 18.1x |
| PEG | 0.1x | 0.3x | 1.5x | -0.1x | 0.5x | -1.95x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -4.9x | -6.56x | -6.98x |
| EV / EBIT | - | -10.9x | -22.2x | -4.9x | -6.51x | -6.93x |
| EV / FCF | - | -11.8x | -27x | -5.38x | -6.56x | -6.98x |
| FCF Yield | - | -8.45% | -3.71% | -18.6% | -15.2% | -14.3% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.257 | -0.2135 | -0.222 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -75.3 | -62 | -63 |
| EBIT 1 | - | -46.07 | -41.75 | -75.3 | -62.5 | -63.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -72.25 | -60.15 | -62.4 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.4 | -76.3 | -43.3 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 1.725 | 1.725 | 1.725 |
| Nbr of stocks (in thousands) | 2,14,230 | 2,46,539 | 2,74,627 | 2,80,154 | - | - |
| Announcement Date | 26/03/24 | 31/03/25 | 29/03/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.71x | - | -4.9x | -.--% | 34Cr | |
| 26.86x | 2.5x | 20.86x | 0.73% | 1.98TCr | |
| 8.5x | 1.91x | 4.98x | 8.55% | 1.79TCr | |
| 17.38x | 6.14x | 10.95x | 0.22% | 930.4Cr | |
| 6.93x | 0.96x | 3.42x | 12.09% | 918.62Cr | |
| 19.71x | 5.9x | 10.7x | 0.79% | 758.17Cr | |
| 18.36x | - | - | 0.25% | 728.09Cr | |
| -137.23x | 14.37x | 49.46x | -.--% | 682.13Cr | |
| 4.46x | 0.72x | 2.12x | 9.51% | 643.14Cr | |
| Average | -4.64x | 4.64x | 12.20x | 3.57% | 940.41Cr | |
| Weighted average by Cap. | 3.34x | 3.86x | 13.78x | 4.13% |
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
Select your edition
All financial news and data tailored to specific country editions
