Valuation Brazilian Rare Earths Limited Börse Stuttgart
Stocks
X84
AU0000305815
Non-Gold Precious Metals & Minerals
|
Real-time Estimate
Tradegate
16:03:49 25/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 2.430 EUR | -1.22% |
|
+11.82% | +11.82% |
| 09-21 | Brazilian Rare Earths Limited(ASX:BRE) added to S&P/ASX Small Ordinaries Index | CI |
| 09-21 | Brazilian Rare Earths Limited(ASX:BRE) added to S&P/ASX 300 Index | CI |
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 | 1,104 | - | - |
| Change | - | 42.19% | 86.91% | 1.5% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 989.4 | 1,028 | 1,061 |
| Change | - | 22.23% | 84.98% | 6.94% | 3.85% | 3.21% |
| P/E | -5.17x | -11.9x | -23.8x | -15.6x | -18.8x | -18.1x |
| PBR | - | 7.15x | 6.71x | 9.87x | 15.5x | 42.1x |
| PEG | 0.1x | 0.3x | 1.5x | -0.3x | 1.1x | -4.79x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -13.1x | -16.6x | -16.8x |
| EV / EBIT | - | -10.9x | -22.2x | -13.1x | -16.4x | -16.7x |
| EV / FCF | - | -11.8x | -27x | -14.4x | -16.6x | -16.8x |
| FCF Yield | - | -8.45% | -3.71% | -6.92% | -6.03% | -5.94% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.257 | -0.2137 | -0.2218 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -75.3 | -62 | -63 |
| EBIT 1 | - | -46.07 | -41.75 | -75.3 | -62.5 | -63.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -72.27 | -60.16 | -62.42 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.4 | -76.3 | -43.28 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.010 | 4.010 | 4.010 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.61x | 2.62x | 21.15x | 0.61% | 19.95B | |
| 25.17x | 8.09x | 14.75x | 0.57% | 10.16B | |
| -179.31x | 18.61x | 60.28x | -.--% | 8.78B | |
| 23.99x | - | - | - | 5.57B | |
| -17.83x | - | - | - | 3.76B | |
| -4.17x | - | - | - | 2B | |
| 53.25x | - | - | - | 1.86B | |
| -73.93x | - | -16.82x | - | 809M | |
| -15.61x | - | -13.4x | -.--% | 788M | |
| Average | -17.42x | 9.77x | 13.19x | 0.29% | 5.96B | |
| Weighted average by Cap. | -11.23x | 7.66x | 26.60x | 0.45% |
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
- X84 Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
