Company Valuation: Matsa Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 35.2 22.75 15.4 14.83 13.76 49.14
Change - -35.36% -32.3% -3.69% -7.22% 257.09%
Enterprise Value (EV) 1 37.52 24.12 18.03 18.72 18.31 48.19
Change - -35.73% -25.24% 3.83% -2.2% 163.21%
P/E -6.22x -2.01x -2.53x -17.7x -2.58x 31x
PBR 2.3x 1.49x 1.24x 1.09x 1.06x 2.4x
PEG - -0x 0x 0.2x -0x -0x
Capitalization / Revenue 3.15x 2.82x - - - -
EV / Revenue 3.36x 2.99x - - - -
EV / EBITDA -58.1x -3.38x -9.7x 13.2x -5.44x -20.2x
EV / EBIT -9.05x -1.88x -4.74x 30.3x -4.64x -16.8x
EV / FCF -6.26x -3.15x -1.66x 33x 19.7x -11.7x
FCF Yield -16% -31.7% -60.3% 3.03% 5.07% -8.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0249 -0.0358 -0.017 -0.002033 -0.009699 0.00216
Distribution rate - - - - - -
Net sales 1 11.16 8.055 - - - -
EBITDA 1 -0.6453 -7.145 -1.859 1.418 -3.364 -2.383
EBIT 1 -4.145 -12.83 -3.806 0.6185 -3.949 -2.869
Net income 1 -5.235 -9.655 -6.028 -0.819 -4.603 1.431
Net Debt 1 2.329 1.366 2.628 3.888 4.546 -0.9556
Reference price 2 0.1550 0.0720 0.0430 0.0360 0.0250 0.0670
Nbr of stocks (in thousands) 227,067 315,963 358,155 412,007 550,475 733,460
Announcement Date 30/09/20 30/09/21 29/09/22 29/09/23 17/09/24 30/09/25
1AUD in Million2AUD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 32.06M
12.32x4.56x7.13x0.86% 127B
15.56x6.06x8.46x0.83% 98.48B
12.39x3.13x4.81x2.09% 70.66B
29.38x17.66x20.69x0.55% 64.93B
11.96x3.93x5.76x3.87% 50.55B
9.41x3.05x4.77x0.6% 29.75B
17.23x3.67x7.65x2.26% 22.1B
21.51x11.15x13.72x0.76% 21.39B
13.3x3.79x7.45x - 19.76B
Average 15.89x 6.33x 8.94x 1.48% 50.48B
Weighted average by Cap. 15.59x 6.40x 8.85x 1.35%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. MAT Stock
  4. Valuation Matsa Resources Limited