Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. 10:40:28 06/10/2026 am IST			5-day change	1st Jan Change
3.730 ^AUD	-2.10%		-3.37%	-10.34%

28/09	ASX Preview: Australian Shares Set for Muted Open Ahead of Expected RBA Rate Hike; Northern Star Resources Rejects Unsolicited Gold Fields Takeover Proposal	MT
28/09	Ramelius Resources Secures Key Environmental Approval for Western Australia Project	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	754.6	1,249	2,195	2,921	5,499	7,197	-	-
Change	-	65.52%	75.7%	33.09%	88.3%	30.87%	-	-
Enterprise Value (EV) ¹	606.8	1,027	1,781	2,201	4,971	6,783	6,587	6,235
Change	-	69.16%	73.47%	23.63%	125.79%	36.47%	-2.89%	-5.35%
P/E	60x	18.1x	10x	6.19x	45.8x	18.6x	11.7x	8.87x
PBR	1.05x	1.33x	1.66x	1.54x	1.4x	1.75x	1.58x	1.43x
PEG	-	0x	0x	0x	-0.5x	0x	0.2x	0.3x
Capitalization / Revenue	1.25x	1.98x	2.49x	2.43x	5.32x	5.46x	3.94x	2.75x
EV / Revenue	1x	1.63x	2.02x	1.83x	4.81x	5.14x	3.61x	2.38x
EV / EBITDA	2.07x	3.72x	3.85x	2.68x	9.27x	8x	5.43x	3.96x
EV / EBIT	5.53x	9.18x	6.36x	3.34x	23.9x	13.2x	7.77x	5.75x
EV / FCF	-18.2x	7.3x	5.37x	3.61x	21.6x	18x	8.85x	5.9x
FCF Yield	-5.51%	13.7%	18.6%	27.7%	4.62%	5.54%	11.3%	16.9%
Dividend per Share ²	0.01	0.02	0.05	0.08	0.06	0.0318	0.0541	0.1111
Rate of return	1.15%	1.59%	2.6%	3.17%	2.05%	0.83%	1.42%	2.92%
EPS ²	0.0145	0.0695	0.1917	0.4068	0.0638	0.2046	0.3259	0.4296
Distribution rate	69%	28.8%	26.1%	19.7%	94%	15.5%	16.6%	25.9%
Net sales ¹	603.9	631.3	882.6	1,203	1,033	1,319	1,825	2,619
EBITDA ¹	292.8	276.3	462.2	822.2	536.2	848.4	1,212	1,574
EBIT ¹	109.8	111.8	279.9	658.2	207.9	512.4	847.6	1,083
Net income ¹	12.4	61.56	216.6	474.2	118.8	404.7	613.2	808.5
Net Debt ¹	-147.8	-222.5	-413.8	-719.3	-528.9	-414.2	-610.3	-962.6
Reference price ²	0.870	1.260	1.920	2.520	2.920	3.810	3.810	3.810
Nbr of stocks (in thousands)	8,67,385	9,91,298	11,42,970	11,58,992	18,83,376	18,89,051	-	-
Announcement Date	28/08/22	27/08/23	25/08/24	24/08/25	20/08/26	-	-	-

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.($)
RAMELIUS RESOURCES LIMITED	18.62x	5.14x	8x	0.83%	501.59Cr
NEWMONT CORPORATION	11.71x	4.35x	6.81x	0.9%	12TCr
ZIJIN MINING GROUP COMPANY LIMITED	9.78x	1.76x	5.76x	3.47%	12TCr
AGNICO EAGLE MINES LIMITED	14.66x	5.7x	7.98x	0.88%	9.28TCr
BARRICK MINING CORPORATION	11.56x	2.91x	4.48x	2.24%	6.59TCr
WHEATON PRECIOUS METALS CORP.	28.33x	16.97x	19.83x	0.57%	6.2TCr
ANGLOGOLD ASHANTI PLC	11.41x	3.74x	5.54x	3.98%	4.82TCr
FRANCO-NEVADA CORPORATION	29.73x	17.68x	19.09x	0.73%	4.65TCr
GOLD FIELDS LIMITED	7.71x	2.74x	4.02x	5.52%	3.18TCr
KINROSS GOLD CORPORATION	8.67x	2.85x	4.52x	0.64%	2.8TCr
Average	15.22x	6.38x	8.60x	1.98%	6.17TCr
Weighted average by Cap.	14.50x	6.00x	8.44x	1.94%