|
Market Closed -
Australian S.E.
11:40:10 25/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 3.940 AUD | -1.75% |
|
-3.43% | -0.51% |
| 21/09 | Brazilian Rare Earths Limited(ASX:BRE) added to S&P/ASX Small Ordinaries Index | CI |
| 21/09 | Brazilian Rare Earths Limited(ASX:BRE) added to S&P/ASX 300 Index | CI |
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 | 1,104 | - | - |
| Change | - | 42.19% | 86.91% | 1.5% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 989.4 | 1,028 | 1,061 |
| Change | - | 22.23% | 84.98% | 6.94% | 3.85% | 3.21% |
| P/E | -5.17x | -11.9x | -23.8x | -15.3x | -18.4x | -17.8x |
| PBR | - | 7.15x | 6.71x | 9.7x | 15.2x | 41.4x |
| PEG | 0.1x | 0.3x | 1.5x | -0.3x | 1.1x | -4.71x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -13.1x | -16.6x | -16.8x |
| EV / EBIT | - | -10.9x | -22.2x | -13.1x | -16.4x | -16.7x |
| EV / FCF | - | -11.8x | -27x | -14.4x | -16.6x | -16.8x |
| FCF Yield | - | -8.45% | -3.71% | -6.92% | -6.03% | -5.94% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.257 | -0.2137 | -0.2218 |
| 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 | -72.27 | -60.16 | -62.42 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.4 | -76.3 | -43.28 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 3.940 | 3.940 | 3.940 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -15.33x | - | -13.14x | -.--% | 78Cr | |
| 31.61x | 2.62x | 21.15x | 0.61% | 2TCr | |
| 24.96x | 8x | 14.59x | 0.57% | 1.01TCr | |
| -177.6x | 18.43x | 59.68x | -.--% | 869.67Cr | |
| 23.99x | - | - | - | 557.48Cr | |
| -17.6x | - | - | - | 371.49Cr | |
| -4.16x | - | - | - | 198.98Cr | |
| 53.25x | - | - | - | 186.47Cr | |
| -73.93x | - | -16.79x | - | 81Cr | |
| -113.33x | - | - | - | 71Cr | |
| Average | -26.81x | 9.68x | 13.10x | 0.3% | 541.51Cr | |
| Weighted average by Cap. | -12.12x | 7.57x | 26.41x | 0.45% |
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
