|
Market Closed -
Australian S.E.
10:42:55 08/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 12.40 AUD | -5.34% |
|
-10.34% | -0.32% |
| 16/09 | Private equity, foreign investors fuel Aussie M&A activity in 2026 | RE |
| 03/09 | Lynas Rare Earths Discussed Earlier Takeover Talks That Did Not Proceed, Says Reuters | MT |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 12,481 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -31.34% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 11,391 | 10,691 | 9,774 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -34.18% | -6.14% | -8.58% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 22.5x | 15.3x | 11.7x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 3.05x | 2.52x | 2.12x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 7.64x | 6.02x | 4.91x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 6.97x | 5.16x | 3.84x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 13.3x | 8.41x | 5.88x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 15.8x | 10x | 6.56x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 26.1x | 15.5x | 10x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 3.83% | 6.44% | 9.99% |
| Dividend per Share 2 | - | - | - | - | - | 0.034 | 0.0953 | 0.413 |
| Rate of return | - | - | - | - | - | 0.27% | 0.77% | 3.33% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5509 | 0.8116 | 1.057 |
| Distribution rate | - | - | - | - | - | 6.17% | 11.7% | 39.1% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,634 | 2,072 | 2,542 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 858.9 | 1,271 | 1,663 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 719.4 | 1,067 | 1,490 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 562.3 | 836.2 | 1,085 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,089 | -1,789 | -2,707 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 12.40 | 12.40 | 12.40 |
| Nbr of stocks (in thousands) | 9,02,412 | 9,33,815 | 9,34,718 | 9,35,447 | 10,06,503 | 10,06,503 | - | - |
| Announcement Date | 25/08/22 | 28/08/23 | 27/08/24 | 27/08/25 | 25/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.78x | 7.36x | 14x | 0.26% | 917.74Cr | |
| 8.89x | 2.06x | 5.36x | 7.37% | 1.94TCr | |
| 30.11x | 2.5x | 20.18x | 0.64% | 1.9TCr | |
| 22.69x | 7.26x | 13.59x | 0.12% | 1.1TCr | |
| 7.35x | 1.03x | 4.16x | 10.7% | 991.47Cr | |
| 20.4x | - | - | 0.22% | 820.91Cr | |
| -152.7x | 17.47x | 56.85x | -.--% | 824.79Cr | |
| 4.66x | 0.83x | 2.47x | 8.76% | 685Cr | |
| 7.58x | 1.57x | 4.9x | 5.1% | 577.18Cr | |
| Average | -3.03x | 5.01x | 15.19x | 3.69% | 1.08TCr | |
| Weighted average by Cap. | 2.77x | 4.52x | 14.78x | 3.65% |
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
- LYC Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
