Valuation Lynas Rare Earths Limited Deutsche Boerse AG
Stocks
LYI
AU000000LYC6
Non-Gold Precious Metals & Minerals
|
Real-time Estimate
Tradegate
07:21:03 27/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 10.14 EUR | +3.79% |
|
+4.07% | +41.86% |
| 08-26 | Analyst recommendations: Nvidia, Intuit, BofA, Abbott Laboratories, Google… |  |
| 08-26 | Lynas expands global footprint, eyes new rare earths supply deals | RE |
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 | 16,044 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -11.74% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 18,177 | 15,066 | 14,314 | 13,688 |
| Change | - | -21.64% | -6.69% | 54.87% | 126.12% | -17.12% | -4.99% | -4.37% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 28x | 19x | 15.4x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | - | 4.01x | 3.24x | 2.88x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 9.69x | 7.63x | 6.32x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 18.6x | 9.1x | 6.8x | 5.39x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 47.1x | 16.6x | 11x | 8.37x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 73.5x | 19.9x | 13.2x | 9.44x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | - | 34.8x | 20.6x | 16.2x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | - | 2.87% | 4.85% | 6.18% |
| Dividend per Share 2 | - | - | - | - | - | 0.245 | 0.1278 | 0.55 |
| Rate of return | - | - | - | - | - | 1.54% | 0.8% | 3.45% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5698 | 0.8381 | 1.038 |
| Distribution rate | - | - | - | - | - | 43% | 15.2% | 53% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,656 | 2,104 | 2,539 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 906.4 | 1,297 | 1,636 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 756.7 | 1,083 | 1,449 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 574.2 | 845.8 | 1,046 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | - | -978 | -1,730 | -2,356 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 15.94 | 15.94 | 15.94 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 34.18x | 2.83x | 21.59x | 0.56% | 21.54B | |
| 27.97x | 9.1x | 16.62x | 1.54% | 11.5B | |
| -215.71x | 22.66x | 74.03x | -.--% | 10.56B | |
| 29.18x | - | - | - | 5.86B | |
| -21.94x | - | - | - | 4.63B | |
| -4.36x | - | - | - | 2.09B | |
| 27.48x | - | - | - | 1.92B | |
| -121.39x | 666.68x | -16.95x | - | 914M | |
| Average | -30.57x | 175.31x | 23.82x | 0.7% | 7.38B | |
| Weighted average by Cap. | -20.64x | 22.78x | 31.96x | 0.68% |
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
