Valuation Canyon Resources Limited

Equities

Delayed Australian S.E. Other stock markets 09:12:53 2026-01-15 pm EST			5-day change	1st Jan Change
0.2350 ^AUD	+2.17%		-2.08%	+34.29%

Jan. 07	Canyon Resources Limited Provides Development Update for Its Minim Martap Bauxite Project, Located in Cameroon	CI
Jan. 07	Canyon Resources says mining operations to commence in Cameroon February 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025	2026	2027	2028
Capitalization ¹	72.12	100.3	403.9	474.3	-	-
Change	-	39.12%	302.54%	17.44%	-	-
Enterprise Value (EV)	72.12	100.3	403.9	474.3	474.3	474.3
Change	-	39.12%	302.54%	17.44%	0%	0%
P/E ratio	-13.1x	-9.13x	-17.3x	-16.9x	-	-
PBR	-	-	8.97x	23x	3.83x	4.6x
PEG	-	-0.2x	-0.2x	4x	-	-
Capitalization / Revenue	-	-	-	-	1.99x	2.09x
EV / Revenue	-	-	-	-	1.99x	2.09x
EV / EBITDA	-	-	-0x	-21.6x	5.39x	5.65x
EV / EBIT	-	-	-0x	-21.5x	-	-
EV / FCF	-	-	-0x	-3.23x	-17.6x	-16.4x
FCF Yield	-	-	-6.08%	-31%	-5.69%	-6.11%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0054	-0.008	-0.0142	-0.0136	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	-	-	-	238.4	226.5
EBITDA ¹	-	-	-13.66	-22	88	83.9
EBIT ¹	-	-	-13.95	-22.1	-	-
Net income ¹	-4.987	-9.539	-20.18	-30.6	-	-
Net Debt	-	-	-	-	-	-
Reference price ²	0.0710	0.0730	0.2450	0.2300	0.2300	0.2300
Nbr of stocks (in thousands)	1,015,767	1,374,405	1,648,450	2,062,115	-	-
Announcement Date	9/28/23	9/30/24	9/28/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CANYON RESOURCES LIMITED	-17.65x	-	-	-	331M
METRO MINING LIMITED	8.74x	1.07x	4.77x	-.--%	286M
Average	-4.45x	1.07x	4.77x	0%	308.44M
Weighted average by Cap.	-5.41x	1.07x	4.77x	0%