Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. 06:10:06 16/10/2026 BST			5-day change	1st Jan Change
3.660 ^AUD	+3.10%		-3.17%	-12.02%

09-28	ASX Preview: Australian Shares Set for Muted Open Ahead of Expected RBA Rate Hike; Northern Star Resources Rejects Unsolicited Gold Fields Takeover Proposal	MT
09-28	Ramelius Resources Secures Key Environmental Approval for Western Australia Project	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	754.6	1,249	2,195	2,921	5,499	6,914	-	-
Change	-	65.52%	75.7%	33.09%	88.3%	25.72%	-	-
Enterprise Value (EV) ¹	606.8	1,027	1,781	2,201	4,971	6,459	6,314	5,874
Change	-	69.16%	73.47%	23.63%	125.79%	29.95%	-2.24%	-6.98%
P/E	60x	18.1x	10x	6.19x	45.8x	18.6x	11x	8.16x
PBR	1.05x	1.33x	1.66x	1.54x	1.4x	1.67x	1.51x	1.34x
PEG	-	0x	0x	0x	-0.5x	0x	0.2x	0.2x
Capitalization / Revenue	1.25x	1.98x	2.49x	2.43x	5.32x	5.32x	3.77x	2.61x
EV / Revenue	1x	1.63x	2.02x	1.83x	4.81x	4.97x	3.45x	2.21x
EV / EBITDA	2.07x	3.72x	3.85x	2.68x	9.27x	7.73x	5.13x	3.62x
EV / EBIT	5.53x	9.18x	6.36x	3.34x	23.9x	13.2x	7.36x	5.21x
EV / FCF	-18.2x	7.3x	5.37x	3.61x	21.6x	17.2x	8.48x	5.26x
FCF Yield	-5.51%	13.7%	18.6%	27.7%	4.62%	5.83%	11.8%	19%
Dividend per Share ²	0.01	0.02	0.05	0.08	0.06	0.0318	0.0543	0.1142
Rate of return	1.15%	1.59%	2.6%	3.17%	2.05%	0.87%	1.48%	3.12%
EPS ²	0.0145	0.0695	0.1917	0.4068	0.0638	0.1973	0.3324	0.4487
Distribution rate	69%	28.8%	26.1%	19.7%	94%	16.1%	16.3%	25.4%
Net sales ¹	603.9	631.3	882.6	1,203	1,033	1,299	1,833	2,653
EBITDA ¹	292.8	276.3	462.2	822.2	536.2	835.5	1,230	1,622
EBIT ¹	109.8	111.8	279.9	658.2	207.9	490.5	857.8	1,127
Net income ¹	12.4	61.56	216.6	474.2	118.8	393.2	626.4	845.9
Net Debt ¹	-147.8	-222.5	-413.8	-719.3	-528.9	-454.9	-599.4	-1,040
Reference price ²	0.870	1.260	1.920	2.520	2.920	3.660	3.660	3.660
Nbr of stocks (in thousands)	867,385	991,298	1,142,970	1,158,992	1,883,376	1,889,051	-	-
Announcement Date	28/08/22	27/08/23	25/08/24	24/08/25	20/08/26	-	-	-

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.($)
RAMELIUS RESOURCES LIMITED	18.55x	4.97x	7.73x	0.87%	4.81B
NEWMONT CORPORATION	12.52x	4.51x	7x	0.88%	124B
ZIJIN MINING GROUP COMPANY LIMITED	9.84x	1.78x	5.73x	3.36%	116B
AGNICO EAGLE MINES LIMITED	16x	6.11x	8.6x	0.92%	95.97B
BARRICK MINING CORPORATION	11.91x	3.06x	4.66x	2.18%	67.18B
WHEATON PRECIOUS METALS CORP.	28.07x	16.97x	20.17x	0.58%	60.91B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15.97x	5.32x	7.62x	1.73%	50.61B
ANGLOGOLD ASHANTI PLC	11.45x	3.67x	5.47x	4.06%	47.38B
FRANCO-NEVADA CORPORATION	30.52x	18.79x	19.91x	0.72%	46.98B
GOLD FIELDS LIMITED	8.21x	2.89x	4.24x	5.1%	33.99B
Average	16.30x	6.81x	9.11x	2.04%	64.71B
Weighted average by Cap.	15.27x	6.24x	8.74x	1.95%