Company Valuation: Black Rock Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 118.7 141.7 118.3 72.58 33.88 23.62
Change - 19.36% -16.54% -38.64% -53.32% -30.26%
Enterprise Value (EV) 1 107.4 116.1 107.3 63.96 32.2 18.9
Change - 8.12% -7.65% -40.37% -49.66% -41.3%
P/E -34.8x -19.6x -12x -6.52x -3.4x -2.98x
PBR 3.59x 2.58x 2.05x 1.2x 0.59x 0.38x
PEG - -0.2x -0.5x 2.03x 0.1x 0.1x
Capitalization / Revenue - - - 17,619,926,196x 2,717,183,189x -
EV / Revenue - - - - - -
EV / EBITDA -34.4x -20.1x -11x -6.07x -3.39x -2.5x
EV / EBIT -34.3x -17.9x -10.9x -6x -3.35x -2.48x
EV / FCF -46.7x -11.8x -4.88x -6.49x -3.49x -2.58x
FCF Yield -2.14% -8.44% -20.5% -15.4% -28.7% -38.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004028 -0.007387 -0.009196 -0.008901 -0.00677 -0.003694
Distribution rate - - - - - -
Net sales - - - 0.004119 0.0125 -
EBITDA 1 -3.12 -5.768 -9.746 -10.53 -9.489 -7.55
EBIT 1 -3.135 -6.504 -9.839 -10.66 -9.621 -7.624
Net income 1 -2.85 -6.077 -9.053 -10.08 -8.929 -7.252
Net Debt 1 -11.3 -25.56 -11.01 -8.62 -1.682 -4.726
Reference price 2 0.1400 0.1450 0.1100 0.0580 0.0230 0.0110
Nbr of stocks (in thousands) 847,972 977,256 1,075,184 1,251,319 1,472,950 2,147,724
Announcement Date 9/28/21 9/30/22 9/28/23 9/22/24 9/26/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.62M
23.15x9.05x13.8x2.26% 156B
20.79x3.22x7.52x0.92% 93.6B
9.4x1.06x4.43x3.56% 43.78B
20.18x4.22x6.48x2.31% 40.19B
14.22x4.22x6.93x5.62% 23.77B
61.77x3.77x11.66x0.07% 19.8B
15.15x2.88x9.82x1.29% 17.16B
5.55x0.25x6.53x6.99% 16.57B
Average 21.28x 3.59x 8.39x 2.88% 45.68B
Weighted average by Cap. 21.16x 5.26x 9.70x 2.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Black Rock Mining Limited

Historical PBR trend

Valuation ratios - PBR - Black Rock Mining Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Black Rock Mining Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Black Rock Mining Limited

  1. Stock Market
  2. Stocks
  3. BKT Stock
  4. Valuation Black Rock Mining Limited