Valuation Ionic Rare Earths Limited

Stocks

Delayed Australian S.E. Other stock markets 01:59:33 2026-07-31 am EDT			5-day change	1st Jan Change
0.3150 ^AUD	+1.61%		-1.56%	-26.74%

Jul. 31	Ionic Rare Earths Initiates Strategic Review of Uganda Heavy Rare Earths Project Amid Supply Interest	MT
Jul. 13	Ionic Rare Earths Appoints Firm for Belfast Magnet Recycling Facility FEED Study	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	55.29	104.1	57.78	32.23	41.44	50.11	-	-
Change	-	88.2%	-44.47%	-44.21%	28.56%	20.91%	-	-
Enterprise Value (EV) ¹	55.29	86.31	50.61	30.83	41.44	43.42	43.42	13.31
Change	-	56.1%	-41.36%	-39.08%	34.43%	4.77%	0%	-69.33%
P/E	-29.7x	-31.6x	-10.3x	-1.92x	-5.43x	-165x	-165x	47.2x
PBR	-	-	2.03x	1.12x	-	1.74x	0.34x	0.29x
PEG	-	-0.7x	-0.2x	-0x	0.1x	1.7x	-	-0x
Capitalization / Revenue	-	-	-	-	-	-	-	1.27x
EV / Revenue	-	-	-	-	-	-	-	0.34x
EV / EBITDA	-	-28.4x	-9.85x	-2.36x	-	-6.49x	-6.49x	0.45x
EV / EBIT	-	-	-9.19x	-2.11x	-	-6.49x	-6.49x	0.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0174	-0.0255	-0.0426	-0.1041	-0.0435	-0.00134	-0.00134	0.00468
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	-	-	39.53
EBITDA ¹	-	-3.039	-5.137	-13.05	-	-6.689	-6.689	29.77
EBIT ¹	-	-	-5.509	-14.63	-	-6.689	-6.689	25.75
Net income ¹	-1.722	-3.081	-5.51	-14.68	-7.46	-6.689	-6.689	25.75
Net Debt ¹	-	-17.75	-7.173	-1.407	-	-6.689	-6.689	-36.79
Reference price ²	0.5173	0.8061	0.4393	0.2002	0.2360	0.2211	0.2211	0.2211
Nbr of stocks (in thousands)	106,880	129,087	131,537	161,043	175,581	226,608	-	-
Announcement Date	9/30/21	9/23/22	9/29/23	9/30/24	9/29/25	-	-	-

¹USD in Million²USD

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.($)
IONIC RARE EARTHS LIMITED	-165.01x	-	-6.49x	-	50.11M
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.36x	-	-	0.53%	21.25B
LYNAS RARE EARTHS LIMITED	57.04x	13.05x	32.08x	-.--%	9.95B
MP MATERIALS CORP.	-438.1x	15.35x	45.95x	-.--%	7.36B
SHENGHE RESOURCES HOLDING CO., LTD	26.88x	-	-	-	5.37B
USA RARE EARTH, INC.	-17.12x	-	-	-	3.66B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.64x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-69.23x	-	-2.52x	-	767M
BRAZILIAN RARE EARTHS LIMITED	-26.49x	-	-23.1x	-.--%	737M
Average	-63.56x	14.20x	9.18x	0.13%	5.68B
Weighted average by Cap.	-37.82x	14.03x	33.83x	0.28%