|
Delayed
Australian S.E.
09:11:23 29/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 12.65 AUD | +1.12% |
|
+11.07% | +1.61% |
| 09:21am | Lynas Rare Earths to Shut Malaysia Plant for About One Month for Maintenance in December Quarter | MT |
| 06:31am | Meteoric Resources Continues to Advance Brazil Project; Shares Up 3% | 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 | 12,591 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -30.73% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 11,439 | 10,794 | 9,886 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -33.9% | -5.64% | -8.41% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 23x | 15.7x | 11.9x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 3.11x | 2.57x | 2.16x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 7.72x | 6.06x | 4.89x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 7.01x | 5.2x | 3.84x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 12.7x | 8.78x | 5.75x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 16x | 10.1x | 6.63x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 24.7x | 15.9x | 9.63x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 4.05% | 6.29% | 10.4% |
| Dividend per Share 2 | - | - | - | - | - | 0.085 | 0.0953 | 0.5507 |
| Rate of return | - | - | - | - | - | 0.68% | 0.76% | 4.4% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5435 | 0.7988 | 1.05 |
| Distribution rate | - | - | - | - | - | 15.6% | 11.9% | 52.4% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,631 | 2,077 | 2,573 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 900 | 1,230 | 1,719 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 715.5 | 1,066 | 1,490 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 558.9 | 837.2 | 1,095 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,152 | -1,798 | -2,705 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 12.51 | 12.51 | 12.51 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.45x | 6.49x | 11.76x | 0.73% | 825.42Cr | |
| 25.99x | 2.49x | 20.21x | 1.09% | 1.92TCr | |
| 8.63x | 1.95x | 5.07x | 8.36% | 1.82TCr | |
| 18.35x | 6.51x | 11.61x | 0.21% | 982.13Cr | |
| 7.02x | 0.96x | 3.41x | 11.85% | 929.47Cr | |
| 19.51x | - | - | 0.24% | 770.58Cr | |
| -146.44x | 15.39x | 52.95x | -.--% | 727.9Cr | |
| 4.53x | 0.75x | 2.21x | 9.24% | 653.13Cr | |
| 7.64x | 1.52x | 4.88x | 5.42% | 553.15Cr | |
| Average | -3.70x | 4.51x | 14.01x | 4.12% | 1.02TCr | |
| Weighted average by Cap. | 2.55x | 3.98x | 13.67x | 4.18% |
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
