Valuation Northern Star Resources Limited

Equities

Delayed Australian S.E. Other stock markets 07:16:00 11/05/2026 BST			5-day change	1st Jan Change
20.75 ^AUD	-1.94%		-1.98%	-22.37%

05-08	Australian shares slip as renewed Middle East tensions curb risk appetite	RE
05-08	Australian shares fall as renewed US-Iran fire puts ceasefire in doubt	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,381	7,969	13,895	14,929	26,483	29,650	-	-
Change	-	-29.97%	74.35%	7.44%	77.4%	11.96%	-	-
Enterprise Value (EV) ¹	11,497	7,910	13,533	14,994	26,055	30,269	29,291	27,151
Change	-	-31.2%	71.09%	10.79%	73.77%	16.17%	-3.23%	-7.3%
P/E ratio	8.56x	18.6x	24x	23.6x	16.6x	17.1x	10.4x	8.11x
PBR	1.43x	0.97x	1.64x	1.7x	1.78x	1.87x	1.66x	1.46x
PEG	-	-0.3x	0.7x	2.47x	0x	1.98x	0.2x	0.3x
Capitalization / Revenue	4.12x	2.13x	3.36x	3.03x	4.13x	3.87x	2.79x	2.49x
EV / Revenue	4.16x	2.12x	3.28x	3.05x	4.06x	3.96x	2.76x	2.28x
EV / EBITDA	9.92x	5.21x	8.8x	6.84x	7.44x	7.34x	4.84x	3.72x
EV / EBIT	23x	11.9x	28.3x	14.1x	12.2x	11.7x	7.15x	5.46x
EV / FCF	14x	11x	43.8x	26.3x	18.3x	160x	13.6x	8.43x
FCF Yield	7.13%	9.08%	2.28%	3.8%	5.46%	0.63%	7.33%	11.9%
Dividend per Share ²	0.17	0.215	0.265	0.4	0.55	0.5113	0.7167	0.8685
Rate of return	1.74%	3.14%	2.19%	3.08%	2.96%	2.46%	3.45%	4.19%
EPS ²	1.143	0.368	0.503	0.551	1.116	1.212	1.998	2.56
Distribution rate	14.9%	58.4%	52.7%	72.6%	49.3%	42.2%	35.9%	33.9%
Net sales ¹	2,760	3,735	4,131	4,921	6,415	7,653	10,629	11,885
EBITDA ¹	1,159	1,517	1,537	2,192	3,502	4,125	6,054	7,301
EBIT ¹	499.2	662.5	478	1,060	2,136	2,578	4,096	4,970
Net income ¹	1,032	429.8	585	638.5	1,340	1,698	2,825	3,699
Net Debt ¹	116.2	-59.6	-362	64.9	-428.5	619.1	-358.9	-2,498
Reference price ²	9.78	6.84	12.08	13.00	18.55	20.75	20.75	20.75
Nbr of stocks (in thousands)	1,163,687	1,165,126	1,150,246	1,148,366	1,427,678	1,428,901	-	-
Announcement Date	24/08/21	28/08/22	23/08/23	21/08/24	20/08/25	-	-	-

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.($)
NORTHERN STAR RESOURCES LIMITED	17.46x	4.03x	7.48x	2.42%	21.89B
NEWMONT CORPORATION	11.02x	4.05x	6.06x	0.89%	124B
AGNICO EAGLE MINES LIMITED	13.41x	5.3x	7.45x	0.87%	96.61B
BARRICK MINING CORPORATION	10.76x	3x	4.34x	2.18%	72.28B
WHEATON PRECIOUS METALS CORP.	29.81x	15.22x	17.85x	0.53%	63.01B
ANGLOGOLD ASHANTI PLC	10.15x	3.78x	5.18x	3.76%	54.12B
KINROSS GOLD CORPORATION	10x	3.43x	5.24x	0.48%	37.62B
ROYAL GOLD, INC.	19.08x	9.65x	11.94x	0.81%	20.28B
COEUR MINING, INC.	10.53x	2.9x	4.41x	-	19.2B
ALAMOS GOLD INC.	16.74x	5.91x	8.32x	0.37%	18.2B
Average	14.89x	5.73x	7.83x	1.37%	52.76B
Weighted average by Cap.	14.26x	5.63x	7.64x	1.34%