|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.370 AUD | -4.17% |
|
-12.60% | +10.35% |
| 11/06 | Velhinhas Airborne Geophysics and Drilling Unlocks +9 km Rare Earth Corridor | CI |
| 11/06 | Brazilian Rare Earths Says Survey Defines Exploration Corridor at Brazil Project | 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 | 1,224 | - | - |
| Change | - | 42.19% | 86.91% | 12.57% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,128 | 1,279 | 1,807 |
| Change | - | 22.23% | 84.98% | 21.89% | 13.39% | 41.29% |
| P/E | -5.17x | -11.9x | -23.8x | -32x | -28.3x | -21.3x |
| PBR | - | 7.15x | 6.71x | 10.5x | 16.1x | 83.4x |
| PEG | 0.1x | 0.3x | 1.5x | 2.2x | -2.2x | -0.6x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -27.8x | -28.7x | -36.5x |
| EV / EBIT | - | -10.9x | -22.2x | -27.8x | -28.7x | -36.5x |
| EV / FCF | - | -11.8x | -27x | -27.8x | -12.9x | -4.08x |
| FCF Yield | - | -8.45% | -3.71% | -3.59% | -7.74% | -24.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1425 | -0.161 | -0.2145 |
| 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 | -37.65 | -42.75 | -57.5 |
| Net Debt 1 | - | -81.69 | -162.4 | -96.6 | 54.4 | 582.4 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.560 | 4.560 | 4.560 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -32x | - | -29.16x | -.--% | 88Cr | |
| 36.5x | - | - | 0.44% | 2.51TCr | |
| 62.91x | 16.37x | 36.97x | -.--% | 1.29TCr | |
| -2243.03x | 20.35x | 56x | -.--% | 959.54Cr | |
| 39.12x | - | - | - | 776.11Cr | |
| -23.35x | - | - | - | 467.79Cr | |
| 33.95x | - | - | - | 234.61Cr | |
| -6.77x | - | - | - | 90Cr | |
| -90.38x | - | -2.76x | - | 76Cr | |
| Average | -247.01x | 18.36x | 15.26x | 0.11% | 721.34Cr | |
| Weighted average by Cap. | -302.28x | 18.07x | 40.87x | 0.23% |
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
