Valuation Lynas Rare Earths Limited Boerse Muenchen
Stocks
LYI
AU000000LYC6
Non-Gold Precious Metals & Minerals
|
Market Closed -
Boerse Muenchen
21:43:37 05/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 7.883 EUR | -1.46% |
|
-8.48% | +11.95% |
| 09-16 | Private equity, foreign investors fuel Aussie M&A activity in 2026 | RE |
| 09-03 | Lynas Rare Earths Discussed Earlier Takeover Talks That Did Not Proceed, Says Reuters | MT |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 12,712 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -30.07% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 11,616 | 10,906 | 9,984 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -32.88% | -6.11% | -8.45% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 22.7x | 15.4x | 11.9x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 3.1x | 2.55x | 2.15x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 7.72x | 6.1x | 4.97x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 7.05x | 5.23x | 3.9x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 13.3x | 8.5x | 5.95x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 15.8x | 10.1x | 6.62x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 26.6x | 15.9x | 10.2x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 3.76% | 6.31% | 9.78% |
| Dividend per Share 2 | - | - | - | - | - | 0.04 | 0.0982 | 0.4305 |
| Rate of return | - | - | - | - | - | 0.32% | 0.78% | 3.41% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5563 | 0.8182 | 1.065 |
| Distribution rate | - | - | - | - | - | 7.19% | 12% | 40.4% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,647 | 2,084 | 2,557 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 870.6 | 1,283 | 1,677 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 734.6 | 1,082 | 1,507 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 567.8 | 843.3 | 1,093 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,096 | -1,806 | -2,728 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 12.63 | 12.63 | 12.63 |
| Nbr of stocks (in thousands) | 902,412 | 933,815 | 934,718 | 935,447 | 1,006,503 | 1,006,503 | - | - |
| Announcement Date | 25/08/22 | 28/08/23 | 27/08/24 | 27/08/25 | 25/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.37x | 2.2x | 5.73x | 6.95% | 20.55B | |
| 30.11x | 2.5x | 20.18x | 0.64% | 19.03B | |
| 23.81x | 7.65x | 14.31x | 0.12% | 11.55B | |
| 7.74x | 1.13x | 4.8x | 9.82% | 10.42B | |
| 23.28x | 7.25x | 13.71x | 0.31% | 9.06B | |
| 21.63x | - | - | 0.33% | 8.71B | |
| -154.87x | 17.83x | 57.31x | -.--% | 8.37B | |
| 5.19x | 0.85x | 2.57x | 8.14% | 7.06B | |
| Average | -4.22x | 5.63x | 16.95x | 3.29% | 11.84B | |
| Weighted average by Cap. | 2.76x | 4.81x | 15.57x | 3.4% |
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
- LYC Stock
- LYI Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
