Valuation Boss Energy Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:03 05/06/2026 BST			5-day change	1st Jan Change
1.275 ^AUD	-1.54%		-0.39%	-12.97%

06-02	Boss Energy Says Uranium Mineralization Extended at Texas Project in Drilling Tests, Shares Fall 4%	MT
05-25	Oil Slides as Ships Move Toward Hormuz -- Commodities Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	410.1	624.1	1,093	1,689	1,938	529.3	-	-
Change	-	52.18%	75.14%	54.52%	14.73%	-72.68%	-	-
Enterprise Value (EV) ¹	389.2	491.6	1,004	1,622	1,902	479	436.2	405.6
Change	-	26.3%	104.28%	61.57%	17.21%	-74.81%	-8.93%	-7.03%
P/E ratio	419x	17.2x	87.8x	35.7x	-56.2x	22.7x	5.5x	5.55x
PBR	4.8x	2.64x	4.39x	3.31x	4.01x	1.05x	0.89x	0.82x
PEG	-	0x	-1.3x	0x	0x	-0x	0x	-5.48x
Capitalization / Revenue	-	-	-	-	25.6x	3x	2.21x	2.14x
EV / Revenue	-	-	-	-	25.2x	2.71x	1.82x	1.64x
EV / EBITDA	369x	15.7x	78.8x	33.6x	-124x	8.3x	3.35x	2.85x
EV / EBIT	394x	15.7x	79.2x	33.9x	-53.7x	17.3x	4.23x	3.32x
EV / FCF	-80.7x	-66.7x	-23.1x	-15.9x	-48.6x	16x	4.5x	3.38x
FCF Yield	-1.24%	-1.5%	-4.33%	-6.29%	-2.06%	6.26%	22.2%	29.6%
Dividend per Share ²	-	-	-	-	-	-	-	0.0641
Rate of return	-	-	-	-	-	-	-	5.03%
EPS ²	0.00344	0.1027	0.0353	0.1158	-0.0831	0.0561	0.232	0.2296
Distribution rate	-	-	-	-	-	-	-	27.9%
Net sales ¹	-	-	-	-	75.6	176.7	240	247
EBITDA ¹	1.056	31.38	12.75	48.29	-15.38	57.7	130.1	142.5
EBIT ¹	0.9876	31.34	12.67	47.9	-35.43	27.68	103	122.2
Net income ¹	0.8648	31.19	12.55	44.59	-34.17	19.67	88.24	92.44
Net Debt ¹	-20.87	-132.5	-88.84	-66.47	-36.04	-50.28	-93.04	-123.7
Reference price ²	1.440	1.770	3.100	4.130	4.670	1.275	1.275	1.275
Nbr of stocks (in thousands)	284,785	352,579	352,579	408,940	414,922	415,124	-	-
Announcement Date	28/09/21	28/09/22	06/09/23	28/08/24	28/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BOSS ENERGY LIMITED	22.72x	2.71x	8.3x	-.--%	374M
CAMECO CORPORATION	85.74x	17.94x	33.71x	0.18%	45.07B
CHINA NATIONAL URANIUM CO., LTD.	81.5x	-	-	-	21.27B
URANIUM ENERGY CORP.	-140.56x	176.09x	-131.48x	-	6.2B
CENTRUS ENERGY CORP.	54.43x	9.32x	82.63x	-.--%	3.18B
CGN MINING COMPANY LIMITED	22.31x	2.43x	16.93x	0.58%	2.96B
YELLOW CAKE PLC	3.54x	6.09x	3.58x	-.--%	1.88B
URANIUM ROYALTY CORP.	144.67x	8.22x	5.57x	-	457M
Average	34.29x	31.83x	2.75x	0.15%	10.17B
Weighted average by Cap.	62.00x	32.49x	17.12x	0.18%