Suspension of trading
Valuation Brazilian Rare Earths Limited Börse Stuttgart
Stocks
X84
AU0000305815
Non-Gold Precious Metals & Minerals
|
Market Closed -
Börse Stuttgart
01:26:00 14/08/2026 am IST
|
After hours 01:28:00 am | |||
| 2.800 EUR | +9.38% |
|
2.470 | -11.79% |
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 | 1,121 | - | - |
| Change | - | 42.19% | 86.91% | 3.04% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,005 | 1,044 | 1,077 |
| Change | - | 22.23% | 84.98% | 8.58% | 3.93% | 3.17% |
| P/E | -5.17x | -11.9x | -23.8x | -28.3x | -25.2x | -22x |
| PBR | - | 7.15x | 6.71x | 9.17x | 13.8x | 31.9x |
| PEG | 0.1x | 0.3x | 1.5x | 1.9x | -2.1x | -1.5x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -24.8x | -23.5x | -21.8x |
| EV / EBIT | - | -10.9x | -22.2x | -24.8x | -23.5x | -21.8x |
| EV / FCF | - | -11.8x | -27x | -31.9x | -23.5x | -10.2x |
| FCF Yield | - | -8.45% | -3.71% | -3.14% | -4.26% | -9.79% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1415 | -0.1585 | -0.182 |
| 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 | -37.45 | -42.15 | -48.4 |
| Net Debt 1 | - | -81.69 | -162.4 | -116 | -76.55 | -43.5 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.000 | 4.000 | 4.000 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.93x | 2.81x | 21.44x | 0.57% | 2.14TCr | |
| 65.54x | 15.18x | 37.37x | -.--% | 1.16TCr | |
| -214.48x | 20.92x | 67.61x | -.--% | 980.27Cr | |
| 28.94x | - | - | - | 580.63Cr | |
| -19.84x | - | - | - | 418.72Cr | |
| 27.48x | - | - | - | 192.1Cr | |
| -124.28x | 708.07x | -18.01x | - | 93Cr | |
| Average | -28.96x | 186.74x | 27.10x | 0.19% | 795.01Cr | |
| Weighted average by Cap. | -10.65x | 25.14x | 35.18x | 0.28% |
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
- X84 Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
