Valuation Livium Ltd

Equities

Market Closed - Australian S.E. Other stock markets 09:38:42 13/01/2026 am IST			5-day change	1st Jan Change
0.0110 ^AUD	0.00%		+10.00%	+10.00%

17/11	Livium secures rights to Melbourne University microwave technology for REE extraction	RE
23/25/23	Livium advances U.S. critical minerals partnerships	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Capitalization ¹	27.85	90.66	52.81	40.3	22	13.52
Change	-	225.52%	-41.75%	-23.68%	-45.41%	-38.53%
Enterprise Value (EV) ¹	25.02	79.85	49.73	25.97	20.29	14.98
Change	-	219.11%	-37.72%	-47.77%	-21.88%	-26.16%
P/E ratio	-3.01x	-4.08x	-2.49x	-5.41x	-2.04x	-2.5x
PBR	1.13x	3.63x	4.46x	2.22x	5.29x	2.03x
PEG	-	-0.1x	0.2x	0.1x	-0x	0x
Capitalization / Revenue	74.4x	77.1x	17.8x	7.34x	3.28x	1.96x
EV / Revenue	66.8x	67.9x	16.8x	4.73x	3.02x	2.17x
EV / EBITDA	-3.16x	-7.87x	-3.75x	-2.27x	-1.37x	-1.94x
EV / EBIT	-2.27x	-4.56x	-2.91x	-1.85x	-1.31x	-1.9x
EV / FCF	-4.25x	46.3x	-5.69x	-2.82x	-2.74x	-1.5x
FCF Yield	-23.5%	2.16%	-17.6%	-35.4%	-36.5%	-66.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0153	-0.0245	-0.0205	-0.006104	-0.008811	-0.003204
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.3744	1.176	2.962	5.489	6.713	6.908
EBITDA ¹	-7.928	-10.15	-13.26	-11.44	-14.83	-7.704
EBIT ¹	-11.04	-17.51	-17.11	-14.01	-15.44	-7.879
Net income ¹	-8.533	-19.86	-20.63	-7.239	-10.77	-4.568
Net Debt ¹	-2.827	-10.81	-3.074	-14.33	-1.711	1.457
Reference price ²	0.0460	0.1000	0.0510	0.0330	0.0180	0.0080
Nbr of stocks (in thousands)	6,05,437	9,06,581	10,35,405	12,21,192	12,22,292	16,90,507
Announcement Date	30/09/20	29/09/21	23/09/22	19/09/23	29/08/24	29/08/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIVIUM LTD	-	-	-	-	1.53Cr
SOUTHERN COPPER CORPORATION	34.21x	11.23x	18.94x	1.74%	14TCr
FREEPORT-MCMORAN INC.	38.2x	3.48x	9.5x	1.02%	8.43TCr
CMOC GROUP LIMITED	24.91x	2.18x	11.26x	1.52%	6.81TCr
JIANGXI COPPER COMPANY LIMITED	16.95x	0.39x	13.62x	1.99%	2.45TCr
BOLIDEN	20.1x	1.99x	8.96x	1.63%	1.79TCr
MMG LIMITED	20.56x	3.02x	5.47x	-.--%	1.48TCr
KOREA ZINC COMPANY, LTD.	32.97x	1.72x	18.94x	1.59%	1.68TCr
TIANQI LITHIUM CORPORATION	105.3x	9.53x	18.82x	0.01%	1.41TCr
Average	36.65x	4.19x	13.19x	1.19%	4.27TCr
Weighted average by Cap.	33.72x	6.02x	14.19x	1.42%