|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.620 AUD | +1.97% |
|
-9.50% | -8.59% |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 1,014 | - | - |
| Change | - | 42.19% | 86.91% | -6.75% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 917.6 | 1,069 | 1,597 |
| Change | - | 22.23% | 84.98% | -0.82% | 16.46% | 49.41% |
| P/E | -5.17x | -11.9x | -23.8x | -25x | -22.6x | -16.9x |
| PBR | - | 7.15x | 6.71x | 8.32x | 12.8x | 66.2x |
| PEG | 0.1x | 0.3x | 1.5x | 2x | -2.2x | -0.5x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -22.7x | -24x | -32.3x |
| EV / EBIT | - | -10.9x | -22.2x | -22.7x | -24x | -32.3x |
| EV / FCF | - | -11.8x | -27x | -22.7x | -10.8x | -4.73x |
| FCF Yield | - | -8.45% | -3.71% | -4.41% | -9.26% | -21.1% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.145 | -0.16 | -0.2145 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.65 | -42.75 | -57.5 |
| Net Debt 1 | - | -81.69 | -162.4 | -96.6 | 54.4 | 582.4 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 3.620 | 3.620 | 3.620 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 3/26/24 | 3/31/25 | 3/29/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -24.48x | - | -22.17x | -.--% | 694M | |
| 29.58x | - | - | 0.56% | 19.97B | |
| 55.07x | 14.04x | 32.17x | -.--% | 11.17B | |
| -662.57x | 16.9x | 49.21x | -.--% | 8.05B | |
| 27.47x | - | - | - | 5.47B | |
| -17.85x | - | - | - | 3.83B | |
| 28.71x | - | - | - | 1.99B | |
| -76.92x | - | -6.73x | - | 848M | |
| Average | -80.12x | 15.47x | 13.12x | 0.14% | 6.5B | |
| Weighted average by Cap. | -78.29x | 15.24x | 35.37x | 0.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
