|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.000 AUD | +3.63% |
|
-12.47% | +1.01% |
| 06-11 | Velhinhas Airborne Geophysics and Drilling Unlocks +9 km Rare Earth Corridor | CI |
| 06-11 | Brazilian Rare Earths Says Survey Defines Exploration Corridor at Brazil Project | MT |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 1,121 | - | - |
| Change | - | 42.19% | 86.91% | 3.04% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,024 | 1,175 | 1,703 |
| Change | - | 22.23% | 84.98% | 10.69% | 14.75% | 44.94% |
| P/E | -5.17x | -11.9x | -23.8x | -28.1x | -24.8x | -18.6x |
| PBR | - | 7.15x | 6.71x | 9.2x | 14.1x | 73.2x |
| PEG | 0.1x | 0.3x | 1.5x | 2x | -1.9x | -0.6x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -25.3x | -26.4x | -34.4x |
| EV / EBIT | - | -10.9x | -22.2x | -25.3x | -26.4x | -34.4x |
| EV / FCF | - | -11.8x | -27x | -25.3x | -11.9x | -5.05x |
| FCF Yield | - | -8.45% | -3.71% | -3.96% | -8.43% | -19.8% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1425 | -0.161 | -0.2145 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.65 | -42.75 | -57.5 |
| Net Debt 1 | - | -81.69 | -162.4 | -96.6 | 54.4 | 582.4 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.000 | 4.000 | 4.000 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 26/03/24 | 31/03/25 | 29/03/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -28.07x | - | -25.28x | -.--% | 779M | |
| 33.58x | - | - | 0.49% | 22.66B | |
| 57.59x | 14.74x | 33.75x | -.--% | 11.64B | |
| -764.65x | 19.63x | 57.12x | -.--% | 9.29B | |
| 31.55x | - | - | - | 6.28B | |
| -21.08x | - | - | - | 4.52B | |
| 29.84x | - | - | - | 2.07B | |
| -90.38x | - | -13.73x | - | 985M | |
| -5.66x | - | - | - | 845M | |
| Average | -84.14x | 17.19x | 12.96x | 0.12% | 6.56B | |
| Weighted average by Cap. | -95.24x | 16.91x | 39.23x | 0.25% |
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
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
