Valuation Brazilian Rare Earths Limited Börse Stuttgart
Stocks
X84
AU0000305815
Non-Gold Precious Metals & Minerals
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.180 EUR | -7.63% |
|
+1.72% | +7.27% |
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 | 994.5 | - | - |
| Change | - | 42.19% | 86.91% | -8.55% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 897.9 | 1,049 | 1,577 |
| Change | - | 22.23% | 84.98% | -2.94% | 16.82% | 50.34% |
| P/E | -5.17x | -11.9x | -23.8x | -26.9x | -24.4x | -18.2x |
| PBR | - | 7.15x | 6.71x | 8.97x | 13.8x | 71.4x |
| PEG | 0.1x | 0.3x | 1.5x | 2.1x | -2.4x | -0.5x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -22.2x | -23.6x | -31.9x |
| EV / EBIT | - | -10.9x | -22.2x | -22.2x | -23.6x | -31.9x |
| EV / FCF | - | -11.8x | -27x | -22.2x | -10.6x | -4.67x |
| FCF Yield | - | -8.45% | -3.71% | -4.51% | -9.44% | -21.4% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.145 | -0.16 | -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 | 3.900 | 3.900 | 3.900 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.7x | - | - | 0.54% | 2.07TCr | |
| 56.32x | 14.38x | 32.94x | -.--% | 1.15TCr | |
| -665.79x | 16.99x | 49.46x | -.--% | 809.29Cr | |
| 29.87x | - | - | - | 595.15Cr | |
| -18.15x | - | - | - | 389.25Cr | |
| 28.29x | - | - | - | 196.32Cr | |
| -82.69x | - | -9.89x | - | 91Cr | |
| -4.51x | - | - | - | 67Cr | |
| Average | -78.25x | 15.68x | 24.17x | 0.18% | 671.03Cr | |
| Weighted average by Cap. | -74.93x | 15.46x | 37.57x | 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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
