Valuation Kenmare Resources plc

Equities

Market Closed - London S.E. Other stock markets 16:35:25 06/02/2026 GMT			5-day change	1st Jan Change
243.00 ^GBX	-2.21%		-1.02%	-1.62%

01-30	Kenmare Resources plc Announces Changes to Committee Composition Effective January 31, 2026	CI
01-22	Kenmare Resources plc, Q4 2025 Operating Results Call, Jan 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	468.9	596.4	501.5	448.4	355.2	295.1	295.1	-
Change	-	27.17%	-15.91%	-10.6%	-20.77%	-16.93%	0%	-
Enterprise Value (EV) ¹	532.9	679.2	474	394.1	377.8	458.6	452.9	440.5
Change	-	27.44%	-30.21%	-16.86%	-4.13%	21.39%	-1.24%	-2.74%
P/E ratio	28.5x	5.42x	2.49x	3.67x	5.61x	-1.23x	-62.8x	-111x
PBR	0.52x	0.64x	0.45x	0.42x	0.31x	0.36x	0.38x	0.38x
PEG	-	0x	0x	-0.1x	-0.1x	0x	0.6x	2.5x
Capitalization / Revenue	1.92x	1.31x	0.95x	0.98x	0.86x	0.85x	0.83x	0.78x
EV / Revenue	2.19x	1.49x	0.9x	0.86x	0.91x	1.33x	1.27x	1.17x
EV / EBITDA	6.95x	3.14x	1.59x	1.79x	2.4x	5.56x	5.1x	4.36x
EV / EBIT	15.5x	4.44x	2.03x	2.54x	4.23x	33.4x	17.2x	7.56x
EV / FCF	-7.72x	7.77x	3.17x	4.55x	52.2x	-3.98x	15.3x	15.1x
FCF Yield	-12.9%	12.9%	31.6%	22%	1.92%	-25.1%	6.55%	6.62%
Dividend per Share ²	0.1	0.3271	0.543	0.5604	0.32	0.2	0.118	0.116
Rate of return	2.34%	5.21%	10.3%	11.2%	8.04%	6.05%	3.57%	3.51%
EPS ²	0.15	1.16	2.12	1.37	0.71	-2.687	-0.0527	-0.0297
Distribution rate	66.7%	28.2%	25.6%	40.9%	45.1%	-7.44%	-224%	-391%
Net sales ¹	243.7	455.9	526	458.5	414.7	345.3	357	376.1
EBITDA ¹	76.7	216.1	298	220.3	157.1	82.53	88.76	100.9
EBIT ¹	34.39	153	233.4	155.1	89.22	13.75	26.4	58.25
Net income ¹	16.74	128.5	206	131	64.89	-201.6	4.2	28.55
Net Debt ¹	64	82.8	-27.5	-54.29	22.56	163.5	157.8	145.4
Reference price ²	4.273	6.283	5.283	5.025	3.981	3.307	3.307	3.307
Nbr of stocks (in thousands)	109,736	94,922	94,922	89,228	89,228	89,228	89,228	-
Announcement Date	24/03/21	23/03/22	22/03/23	20/03/24	26/03/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KENMARE RESOURCES PLC	-1.23x	1.33x	5.56x	6.05%	295M
SOUTHERN COPPER CORPORATION	38.91x	12.7x	21.37x	1.53%	164B
FREEPORT-MCMORAN INC.	39.7x	3.61x	9.76x	0.99%	87.12B
CMOC GROUP LIMITED	23.15x	2.06x	10.66x	1.63%	66.05B
JIANGXI COPPER COMPANY LIMITED	16.04x	0.38x	13.29x	2.11%	23.97B
KOREA ZINC COMPANY, LTD.	41.76x	2.21x	24.04x	1.18%	22.87B
BOLIDEN	21.8x	2.13x	9.59x	1.53%	19.68B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	80.39x	-	-	0.42%	15.74B
SUMITOMO METAL MINING CO., LTD.	26.71x	1.71x	17.73x	1.5%	15.09B
Average	31.91x	3.27x	14.00x	1.88%	46.07B
Weighted average by Cap.	35.69x	6.67x	16.00x	1.4%