Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 11:44:47 09/06/2026 am IST			5-day change	1st Jan Change
17.28 ^AUD	-4.85%		-8.86%	+38.91%

05/06	Lynas Rare Earths Shares Fall as Company Appoints Interim CEO	MT
05/06	Australian shares fall as miners, energy stocks drag	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,145	7,878	6,397	5,543	8,054	18,278	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	126.94%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	17,275	16,737	16,027
Change	-	49.92%	-21.64%	-6.69%	54.87%	114.88%	-3.11%	-4.24%
P/E ratio	31.7x	14.6x	20.2x	65.8x	1,013x	61.6x	25.8x	18.1x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	5.03x	4.22x	3.51x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	17.2x	10.2x	8.11x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	16.2x	9.33x	7.11x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	35.7x	15.9x	10.7x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	50.1x	18.9x	12.3x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	90.2x	30.5x	19.7x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.11%	3.28%	5.07%
Dividend per Share ²	-	-	-	-	-	-	-	0.2814
Rate of return	-	-	-	-	-	-	-	1.55%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2947	0.7044	1.001
Distribution rate	-	-	-	-	-	-	-	28.1%
Net sales ¹	489	920	739.3	463.3	556.5	1,065	1,793	2,255
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	483.5	1,050	1,495
EBIT ¹	169.5	540.6	315.5	75.23	6.191	344.8	885.8	1,305
Net income ¹	157.1	540.8	310.7	84.51	7.99	294.5	708.9	1,008
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,004	-1,541	-2,251
Reference price ²	5.71	8.73	6.85	5.93	8.61	18.16	18.16	18.16
Nbr of stocks (in thousands)	9,01,079	9,02,412	9,33,815	9,34,718	9,35,447	10,06,503	-	-
Announcement Date	26/08/21	25/08/22	28/08/23	27/08/24	27/08/25	-	-	-

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.($)
LYNAS RARE EARTHS LIMITED	61.62x	16.23x	35.73x	-.--%	1.29TCr
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	36.29x	-	-	0.44%	2.51TCr
MP MATERIALS CORP.	1028.77x	21.49x	57.2x	-.--%	1.03TCr
SHENGHE RESOURCES HOLDING CO., LTD	29.06x	-	-	-	579.09Cr
USA RARE EARTH, INC.	-25.33x	-	-	-	507.55Cr
CHINA KINGS RESOURCES GROUP CO.,LTD.	31.54x	-	-	-	218.87Cr
BRAZILIAN RARE EARTHS LIMITED	-35.08x	-	-32.13x	-.--%	99Cr
ARAFURA RARE EARTHS LIMITED	-153.18x	306.15x	-7.79x	-	88Cr
REALLOYS INC.	-6.53x	-	-	-	85Cr
Average	107.46x	114.62x	13.25x	0.11%	711.28Cr
Weighted average by Cap.	190.36x	29.04x	40.31x	0.23%