Company Valuation: Matsa Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 22.75 15.4 14.83 13.76 49.14 60.21
Change - -32.3% -3.69% -7.22% 257.09% 22.53%
Enterprise Value (EV) 1 24.12 18.03 18.72 18.31 48.19 72.19
Change - -25.24% 3.83% -2.2% 163.21% 49.82%
P/E -2.01x -2.53x -17.7x -2.58x 31x -1.42x
PBR 1.49x 1.24x 1.09x 1.06x 2.4x -68.8x
PEG - 0x 0.2x -0x -0x 0x
Capitalization / Revenue 2.82x - - - - 1.25x
EV / Revenue 2.99x - - - - 1.49x
EV / EBITDA -3.38x -9.7x 13.2x -5.44x -20.2x -1.97x
EV / EBIT -1.88x -4.74x 30.3x -4.64x -16.8x -1.75x
EV / FCF -3.15x -1.66x 33x 19.7x -11.7x -3.44x
FCF Yield -31.7% -60.3% 3.03% 5.07% -8.55% -29%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0358 -0.017 -0.002033 -0.009699 0.00216 -0.0436
Distribution rate - - - - - -
Net sales 1 8.055 - - - - 48.34
EBITDA 1 -7.145 -1.859 1.418 -3.364 -2.383 -36.59
EBIT 1 -12.83 -3.806 0.6185 -3.949 -2.869 -41.21
Net income 1 -9.655 -6.028 -0.819 -4.603 1.431 -39.4
Net Debt 1 1.366 2.628 3.888 4.546 -0.9556 11.98
Reference price 2 0.0720 0.0430 0.0360 0.0250 0.0670 0.0620
Nbr of stocks (in thousands) 315,963 358,155 412,007 550,475 733,460 971,152
Announcement Date 30/09/21 29/09/22 29/09/23 17/09/24 30/09/25 16/10/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.1M
11.58x4.27x6.64x0.96% 113B
9.47x1.7x5.48x3.5% 111B
14.82x5.6x7.88x1.01% 88.08B
11.26x2.87x4.36x2.33% 62.79B
26.14x15.55x18.47x0.65% 54.93B
29.47x17.91x19x0.77% 44.18B
10.32x3.32x4.98x4.48% 42.67B
13.26x4.27x6.13x2.09% 41.36B
7.55x2.66x3.9x5.54% 31.05B
Average 14.87x 6.46x 8.54x 2.37% 58.92B
Weighted average by Cap. 14.15x 5.76x 8.09x 2.12%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Matsa Resources Limited

Historical PBR trend

Valuation ratios - PBR - Matsa Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Matsa Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Matsa Resources Limited

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