|
Delayed
Australian S.E.
10:18:19 02/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 14.92 AUD | -3.65% |
|
-6.37% | +19.98% |
| 26/08 | Analyst recommendations: Nvidia, Intuit, BofA, Abbott Laboratories, Google… |  |
| 26/08 | Lynas expands global footprint, eyes new rare earths supply deals | RE |
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 | 15,591 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -14.23% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 18,177 | 14,466 | 13,793 | 12,974 |
| Change | - | -21.64% | -6.69% | 54.87% | 126.12% | -20.42% | -4.65% | -5.94% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 27.1x | 18.8x | 14.5x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | - | 3.83x | 3.19x | 2.68x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.4x | 0.5x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 9.44x | 7.5x | 6.14x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 18.6x | 8.76x | 6.63x | 5.11x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 47.1x | 16x | 10.8x | 7.8x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 73.5x | 19x | 12.9x | 8.75x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | - | 31.2x | 20.3x | 15.4x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | - | 3.2% | 4.92% | 6.5% |
| Dividend per Share 2 | - | - | - | - | - | 0.0817 | 0.1284 | 0.4404 |
| Rate of return | - | - | - | - | - | 0.53% | 0.83% | 2.84% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5717 | 0.8247 | 1.068 |
| Distribution rate | - | - | - | - | - | 14.3% | 15.6% | 41.2% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,651 | 2,079 | 2,541 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 905.4 | 1,279 | 1,663 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 761.3 | 1,072 | 1,482 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 576.4 | 831.7 | 1,076 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | - | -1,124 | -1,797 | -2,617 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 15.49 | 15.49 | 15.49 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.88x | 9.04x | 16.48x | 0.51% | 1.15TCr | |
| 34.65x | 2.86x | 21.87x | 0.55% | 2.18TCr | |
| -199.13x | 20.85x | 68.13x | -.--% | 975.11Cr | |
| 30.21x | - | - | - | 606.35Cr | |
| -20.66x | - | - | - | 436.09Cr | |
| -5.02x | - | - | - | 240.33Cr | |
| 28.66x | - | - | - | 200.39Cr | |
| -135.76x | - | -20.48x | - | 89Cr | |
| -22.66x | - | -20.03x | -.--% | 80Cr | |
| Average | -29.09x | 10.92x | 13.19x | 0.27% | 662.31Cr | |
| Weighted average by Cap. | -14.52x | 8.58x | 28.97x | 0.41% |
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
