|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.240 AUD | -2.53% |
|
+13.07% | +7.07% |
| 07/08 | ASX Biggest Losers | MT |
| 06/08 | ASX Biggest Gainers | MT |
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 | 1,188 | - | - |
| Change | - | 42.19% | 86.91% | 9.23% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,073 | 1,114 | 1,218 |
| Change | - | 22.23% | 84.98% | 15.98% | 3.85% | 9.27% |
| P/E | -5.17x | -11.9x | -23.8x | -30x | -26.7x | -23.3x |
| PBR | - | 7.15x | 6.71x | 9.72x | 14.7x | 33.8x |
| PEG | 0.1x | 0.3x | 1.5x | 2x | -2.2x | -1.6x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -26.5x | -25x | -24.6x |
| EV / EBIT | - | -10.9x | -22.2x | -26.5x | -25x | -24.6x |
| EV / FCF | - | -11.8x | -27x | -34.1x | -25x | -9.05x |
| FCF Yield | - | -8.45% | -3.71% | -2.94% | -3.99% | -11% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1415 | -0.1587 | -0.1818 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.44 | -42.14 | -48.41 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.9 | -73.57 | 29.76 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.240 | 4.240 | 4.240 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -30.73x | - | -27.25x | -.--% | 86Cr | |
| 35.72x | - | - | 0.47% | 2.36TCr | |
| 65.78x | 15.21x | 37.45x | -.--% | 1.16TCr | |
| -195.82x | 19.43x | 59.29x | -.--% | 910.28Cr | |
| 31.09x | - | - | - | 621.8Cr | |
| -22.13x | - | - | - | 472.92Cr | |
| 29.82x | - | - | - | 207.75Cr | |
| -3.47x | - | - | - | 174.72Cr | |
| -5.8x | - | - | - | 84Cr | |
| -112.72x | 357.95x | -9.1x | - | 84Cr | |
| Average | -20.83x | 130.87x | 15.10x | 0.12% | 615.69Cr | |
| Weighted average by Cap. | -2.61x | 30.33x | 42.11x | 0.25% |
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
