Valuation Northern Star Resources Limited

Equities

Market Closed - Australian S.E. Other stock markets 04:59:59 05/12/2025 GMT			5-day change	1st Jan Change
26.26 ^AUD	+0.65%		-3.31%	+70.08%

03:55am	Evolution Mining Shares Reach All-Time High as Gold Prices Near Six-Week Peak	MT
12-04	Northern Star Resources Expects to Spend AU$225 Million in Fiscal 2026 Exploration Across Three Operations	MT

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	37,290	-	-
Change	-	-29.97%	74.35%	7.44%	77.4%	40.8%	-	-
Enterprise Value (EV) ¹	11,497	7,910	13,533	14,994	26,055	36,866	35,907	34,281
Change	-	-31.2%	71.09%	10.79%	73.77%	41.5%	-2.6%	-4.53%
P/E ratio	8.56x	18.6x	24x	23.6x	16.6x	17x	13x	11.6x
PBR	1.43x	0.97x	1.64x	1.7x	1.78x	2.25x	1.99x	1.76x
PEG	-	-0.3x	0.7x	2.47x	0x	0.5x	0.4x	0.9x
Capitalization / Revenue	4.12x	2.13x	3.36x	3.03x	4.13x	4.42x	3.72x	3.5x
EV / Revenue	4.16x	2.12x	3.28x	3.05x	4.06x	4.37x	3.58x	3.21x
EV / EBITDA	9.92x	5.21x	8.8x	6.84x	7.44x	7.84x	6.05x	5.38x
EV / EBIT	23x	11.9x	28.3x	14.1x	12.2x	12x	9.25x	8.17x
EV / FCF	14x	11x	43.8x	26.3x	18.3x	56.2x	21.4x	16.1x
FCF Yield	7.13%	9.08%	2.28%	3.8%	5.46%	1.78%	4.67%	6.22%
Dividend per Share ²	0.17	0.215	0.265	0.4	0.55	0.5397	0.6804	0.7348
Rate of return	1.74%	3.14%	2.19%	3.08%	2.96%	2.07%	2.61%	2.82%
EPS ²	1.143	0.368	0.503	0.551	1.116	1.535	2.001	2.25
Distribution rate	14.9%	58.4%	52.7%	72.6%	49.3%	35.2%	34%	32.7%
Net sales ¹	2,760	3,735	4,131	4,921	6,415	8,446	10,016	10,666
EBITDA ¹	1,159	1,517	1,537	2,192	3,502	4,702	5,933	6,373
EBIT ¹	499.2	662.5	478	1,060	2,136	3,071	3,880	4,197
Net income ¹	1,032	429.8	585	638.5	1,340	2,147	2,771	3,093
Net Debt ¹	116.2	-59.6	-362	64.9	-428.5	-423.1	-1,383	-3,009
Reference price ²	9.78	6.84	12.08	13.00	18.55	26.09	26.09	26.09
Nbr of stocks (in thousands)	1,163,687	1,165,126	1,150,246	1,148,366	1,427,678	1,429,268	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORTHERN STAR RESOURCES LIMITED	17.61x	4.53x	8.13x	1.99%	25.55B
NEWMONT CORPORATION	12.84x	4.43x	7.46x	1.12%	97.83B
AGNICO EAGLE MINES LIMITED	20.78x	7.05x	10.37x	0.86%	84.94B
BARRICK MINING CORPORATION	18.15x	4.19x	6.86x	1.36%	68.39B
WHEATON PRECIOUS METALS CORP.	37.95x	23x	28.26x	0.61%	49.07B
ANGLOGOLD ASHANTI PLC	14.93x	4.26x	6.62x	3.55%	42.18B
KINROSS GOLD CORPORATION	15.64x	4.5x	7.39x	0.46%	32.78B
LUNDIN GOLD INC.	24.85x	10.56x	15.07x	3.49%	19.15B
ROYAL GOLD, INC.	25.28x	17.07x	20.67x	0.87%	16.93B
ALAMOS GOLD INC.	22.7x	7.85x	12.48x	0.27%	15.04B
Average	21.07x	8.74x	12.33x	1.46%	45.19B
Weighted average by Cap.	19.84x	7.75x	11.11x	1.34%