Valuation Evolution Mining Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:02 05/06/2026 BST			5-day change	1st Jan Change
11.73 ^AUD	-3.06%		-3.38%	-7.49%

06-05	Australia shares log worst week in nearly a month with US-Iran talks stuck in limbo	RE
06-05	Australian shares fall as miners, energy stocks drag	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,689	4,363	5,909	6,951	15,599	23,830	-	-
Change	-	-43.26%	35.44%	17.63%	124.43%	52.76%	-	-
Enterprise Value (EV) ¹	8,165	5,650	7,697	8,577	16,616	23,826	22,954	22,012
Change	-	-30.81%	36.23%	11.44%	93.73%	43.4%	-3.66%	-4.1%
P/E ratio	22.3x	13.4x	36.2x	15.9x	16.8x	14.1x	11.3x	10.7x
PBR	2.98x	1.26x	1.53x	1.49x	2.77x	3.89x	3.3x	2.82x
PEG	-	-1.1x	-0.7x	0x	0x	0.2x	0.5x	1.72x
Capitalization / Revenue	4.12x	2.11x	2.65x	2.16x	3.58x	4.2x	3.8x	3.66x
EV / Revenue	4.38x	2.74x	3.46x	2.67x	3.82x	4.2x	3.66x	3.38x
EV / EBITDA	8.93x	6.29x	9.11x	5.67x	7.53x	7.16x	5.91x	5.49x
EV / EBIT	14.9x	13.1x	23.8x	10.1x	11.4x	9.38x	7.53x	6.73x
EV / FCF	25.5x	-5.37x	-25.9x	-37.9x	21x	15.4x	12.2x	10.5x
FCF Yield	3.92%	-18.6%	-3.85%	-2.64%	4.76%	6.48%	8.18%	9.57%
Dividend per Share ²	0.12	0.06	0.02	0.07	0.2	0.4296	0.5063	0.5211
Rate of return	2.67%	2.52%	0.62%	2%	2.57%	3.66%	4.32%	4.44%
EPS ²	0.2014	0.177	0.0889	0.2195	0.4641	0.8344	1.034	1.098
Distribution rate	59.6%	33.9%	22.5%	31.9%	43.1%	51.5%	49%	47.4%
Net sales ¹	1,864	2,065	2,227	3,216	4,351	5,668	6,269	6,512
EBITDA ¹	914.2	898.8	844.5	1,513	2,207	3,330	3,885	4,009
EBIT ¹	546.4	431	324	848.3	1,464	2,541	3,049	3,269
Net income ¹	345.3	323.3	163.5	422.3	926.2	1,670	2,089	2,315
Net Debt ¹	476.3	1,287	1,788	1,626	1,016	-3.724	-876	-1,818
Reference price ²	4.50	2.38	3.22	3.50	7.79	11.73	11.73	11.73
Nbr of stocks (in thousands)	1,708,667	1,833,008	1,835,016	1,985,878	2,002,481	2,031,560	-	-
Announcement Date	18/08/21	17/08/22	16/08/23	13/08/24	12/08/25	-	-	-

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.($)
EVOLUTION MINING LIMITED	14.06x	4.2x	7.16x	3.66%	16.85B
FRANCO-NEVADA CORPORATION	24.49x	14.81x	16.06x	0.8%	42.33B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	10.62x	3.73x	5.4x	2.52%	40.07B
GOLD FIELDS LIMITED	6.18x	2.51x	3.49x	6.55%	32.88B
ZHONGJIN GOLD CORP.,LTD	10.36x	-	-	6.35%	15.89B
HARMONY GOLD MINING COMPANY LIMITED	5.17x	1.62x	3.16x	5.2%	9.97B
TRIPLE FLAG PRECIOUS METALS CORP.	18.55x	10.4x	13.3x	0.81%	5.85B
RAMELIUS RESOURCES LIMITED	39.64x	4.92x	7.5x	1.7%	4.08B
SEABRIDGE GOLD INC.	-205.86x	-	-	-	3.66B
Average	-8.53x	6.03x	8.01x	3.45%	19.06B
Weighted average by Cap.	9.54x	6.75x	8.36x	3.44%