Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:12:20 03/07/2026 BST			5-day change	1st Jan Change
3.210 ^AUD	+7.00%		+7.00%	-22.84%

07-01	Forrestania Resources Secures Commitments of AU$310 Million to Fund Edna May Gold Hub Acquisition; Shares Jump 8%	MT
06-29	The Cutthroat Battle to Become America's Rare-Earth Champion -- Commodities Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,380	754.6	1,249	2,195	2,921	5,674	-	-
Change	-	-45.31%	65.52%	75.7%	33.09%	94.28%	-	-
Enterprise Value (EV) ¹	1,177	606.8	1,027	1,781	2,201	5,212	5,010	4,633
Change	-	-48.45%	69.16%	73.47%	23.63%	136.78%	-3.88%	-7.53%
P/E	11x	60x	18.1x	10x	6.19x	38.4x	10.2x	6.78x
PBR	2.17x	1.05x	1.33x	1.66x	1.54x	1.42x	1.28x	1.11x
PEG	-	-0.7x	0x	0x	0x	-0.5x	0x	0.1x
Capitalization / Revenue	2.18x	1.25x	1.98x	2.49x	2.43x	5.33x	3.98x	2.78x
EV / Revenue	1.86x	1x	1.63x	2.02x	1.83x	4.9x	3.51x	2.27x
EV / EBITDA	3.45x	2.07x	3.72x	3.85x	2.68x	7.51x	5.03x	3.19x
EV / EBIT	6.63x	5.53x	9.18x	6.36x	3.34x	15.4x	6.85x	4.27x
EV / FCF	9.63x	-18.2x	7.3x	5.37x	3.61x	18.4x	9.59x	5.4x
FCF Yield	10.4%	-5.51%	13.7%	18.6%	27.7%	5.45%	10.4%	18.5%
Dividend per Share ²	0.045	0.01	0.02	0.05	0.08	0.051	0.0583	0.1003
Rate of return	2.65%	1.15%	1.59%	2.6%	3.17%	1.7%	1.94%	3.34%
EPS ²	0.1545	0.0145	0.0695	0.1917	0.4068	0.078	0.2936	0.4427
Distribution rate	29.1%	69%	28.8%	26.1%	19.7%	65.4%	19.9%	22.7%
Net sales ¹	634.3	603.9	631.3	882.6	1,203	1,064	1,426	2,042
EBITDA ¹	341	292.8	276.3	462.2	822.2	694.4	995.5	1,452
EBIT ¹	177.5	109.8	111.8	279.9	658.2	338.1	731	1,085
Net income ¹	126.8	12.4	61.56	216.6	474.2	183.6	557.3	839.6
Net Debt ¹	-202.5	-147.8	-222.5	-413.8	-719.3	-461.8	-664.1	-1,042
Reference price ²	1.695	0.870	1.260	1.920	2.520	3.000	3.000	3.000
Nbr of stocks (in thousands)	814,017	867,385	991,298	1,142,970	1,158,992	1,891,390	-	-
Announcement Date	25/08/21	28/08/22	27/08/23	25/08/24	24/08/25	-	-	-

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.($)
RAMELIUS RESOURCES LIMITED	38.44x	4.9x	7.51x	1.7%	3.93B
FRANCO-NEVADA CORPORATION	24.72x	14.85x	16.1x	0.81%	42.08B
GOLD FIELDS LIMITED	6x	2.39x	3.32x	6.84%	31.58B
EVOLUTION MINING LIMITED	14.19x	4.23x	7.22x	3.64%	16.59B
ZHONGJIN GOLD CORP.,LTD	8.91x	-	-	7.39%	13.62B
HARMONY GOLD MINING COMPANY LIMITED	5.21x	1.63x	3.19x	5.19%	10.08B
TRIPLE FLAG PRECIOUS METALS CORP.	21.07x	11.66x	14.17x	0.73%	6.49B
PT ANTAM (PERSERO) TBK	6.09x	0.46x	3.86x	8.9%	3.69B
KOZA ALTIN ISLETMELERI	17.69x	2.92x	12.07x	-.--%	3.29B
Average	15.81x	5.38x	8.43x	3.91%	14.59B
Weighted average by Cap.	15.28x	7.59x	9.43x	3.86%