Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:29 30/07/2026 BST			5-day change	1st Jan Change
13.81 ^AUD	-2.06%		-10.21%	+11.01%

07-29	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI
07-27	Lynas Rare Earths Enters into Binding Agreements with LS Eco Energy for Cross-Subscription of Convertible Instruments	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,145	7,878	6,397	5,543	8,054	13,900	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	72.58%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	12,872	12,553	11,948
Change	-	49.92%	-21.64%	-6.69%	54.87%	60.12%	-2.48%	-4.81%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	57.1x	23.4x	16.1x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	3.94x	3.44x	2.92x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	13.8x	8.4x	6.55x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	12.8x	7.59x	5.63x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	31.4x	13.6x	9.01x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	44.3x	16x	10.6x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	74.9x	23.7x	17.8x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.33%	4.21%	5.62%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.41%	1.75%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.247	0.6036	0.8737
Distribution rate	-	-	-	-	-	-	9.61%	28.2%
Net sales ¹	489	920	739.3	463.3	556.5	1,008	1,655	2,122
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	410	921.5	1,326
EBIT ¹	169.5	540.6	315.5	75.23	6.191	290.7	783.9	1,128
Net income ¹	157.1	540.8	310.7	84.51	7.99	246.6	609.1	878.8
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,027	-1,347	-1,952
Reference price ²	5.71	8.73	6.85	5.93	8.61	14.10	14.10	14.10
Nbr of stocks (in thousands)	901,079	902,412	933,815	934,718	935,447	1,006,503	-	-
Announcement Date	26/08/21	25/08/22	28/08/23	27/08/24	27/08/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LYNAS RARE EARTHS LIMITED	57.08x	13.06x	32.1x	-.--%	9.83B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.08x	-	-	0.53%	21.01B
MP MATERIALS CORP.	-403.47x	14.06x	42.09x	-.--%	6.78B
SHENGHE RESOURCES HOLDING CO., LTD	26.69x	-	-	-	5.32B
USA RARE EARTH, INC.	-14.97x	-	-	-	3.2B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.73x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-73.08x	-	-4.62x	-	799M
BRAZILIAN RARE EARTHS LIMITED	-26x	-	-22.62x	-.--%	714M
Average	-46.74x	13.56x	11.74x	0.13%	6.21B
Weighted average by Cap.	-29.17x	13.47x	32.07x	0.29%