Company Valuation: Arafura Rare Earths Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 446.4 644.6 404.3 431.3 1,312 1,184 - -
Change - 44.4% -37.28% 6.67% 204.23% -9.75% - -
Enterprise Value (EV) 1 421.7 515.7 362.9 404.3 1,312 950 1,655 2,295
Change - 22.3% -29.64% 11.42% 224.5% -27.59% 74.23% 38.68%
P/E -12.2x -6.04x -3.84x -22.2x -23.3x -129x -57.2x 19.5x
PBR - 3x 2.92x 2.89x - 1.15x 1.12x 1.03x
PEG - -0x 0.4x 0.3x -0.7x 1.5x -0x -0x
Capitalization / Revenue - - - - - - 56,875x 4.59x
EV / Revenue - - - - - - 79,497x 8.9x
EV / EBITDA -11.9x -5.21x -3.71x -12.6x -32.4x -37.7x -49.1x 20.2x
EV / EBIT -11.8x -5.18x -3.42x -12.4x -32x -36.3x -48.3x 26.8x
EV / FCF -13.6x -7.4x -3.32x - - -1.06x -1.75x 19x
FCF Yield -7.37% -13.5% -30.1% - - -94.2% -57% 5.27%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0233 -0.0505 -0.0456 -0.0079 -0.0105 -0.00151 -0.00341 0.01
Distribution rate - - - - - - - -
Net sales 1 - - - - - - 0.0208 257.8
EBITDA 1 -35.38 -99.04 -97.79 -31.98 -40.53 -25.19 -33.73 113.5
EBIT 1 -35.7 -99.61 -106.2 -32.66 -41.01 -26.19 -34.23 85.52
Net income 1 -35.56 -96.38 -101 -19.24 -41.09 -2.485 -25.71 103.6
Net Debt 1 -24.68 -128.8 -41.42 -26.94 - -234.2 471 1,111
Reference price 2 0.2850 0.3050 0.1750 0.1750 0.2450 0.1950 0.1950 0.1950
Nbr of stocks (in thousands) 1,566,242 2,113,365 2,310,302 2,464,329 5,355,175 6,072,493 - -
Announcement Date 17/08/22 16/08/23 21/08/24 22/08/25 31/08/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.99x2.73x20.86x0.58% 20.82B
26.8x8.66x15.79x0.53% 11.11B
-198.33x20.77x67.85x-.--% 9.71B
24.42x - - - 5.67B
-20.42x - - - 4.31B
27.38x - - - 1.92B
-3.92x - - - 1.88B
-122.52x - -35.3x - 810M
Average -29.20x 10.72x 17.30x 0.37% 7.03B
Weighted average by Cap. -16.80x 8.52x 29.21x 0.43%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ARU Stock
  4. REB Stock
  5. Valuation Arafura Rare Earths Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!