|
Market Closed -
Australian S.E.
01:18:42 2026-10-30 am EDT
|
5-day change | 1st Jan Change | ||
| 3.420 AUD | -3.39% |
|
-3.12% | -17.79% |
| Oct. 28 | Forrestania Resources Updates Gold Resource of Western Australia Deposit | MT |
| Oct. 27 | Ord Minnett Adjusts Ramelius Resources' Price Target to AU$4.90 | MT |
Company Valuation: Ramelius Resources Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 754.6 | 1,249 | 2,195 | 2,921 | 5,499 | 6,461 | - | - |
| Change | - | 65.52% | 75.7% | 33.09% | 88.3% | 17.48% | - | - |
| Enterprise Value (EV) 1 | 606.8 | 1,027 | 1,781 | 2,201 | 4,971 | 6,011 | 5,898 | 5,472 |
| Change | - | 69.16% | 73.47% | 23.63% | 125.79% | 20.92% | -1.88% | -7.22% |
| P/E | 60x | 18.1x | 10x | 6.19x | 45.8x | 18.1x | 10.4x | 7.77x |
| PBR | 1.05x | 1.33x | 1.66x | 1.54x | 1.4x | 1.54x | 1.39x | 1.24x |
| PEG | - | 0x | 0x | 0x | -0.5x | 0x | 0.1x | 0.2x |
| Capitalization / Revenue | 1.25x | 1.98x | 2.49x | 2.43x | 5.32x | 4.85x | 3.48x | 2.42x |
| EV / Revenue | 1x | 1.63x | 2.02x | 1.83x | 4.81x | 4.51x | 3.18x | 2.05x |
| EV / EBITDA | 2.07x | 3.72x | 3.85x | 2.68x | 9.27x | 7.11x | 4.81x | 3.41x |
| EV / EBIT | 5.53x | 9.18x | 6.36x | 3.34x | 23.9x | 13.4x | 7.11x | 5.07x |
| EV / FCF | -18.2x | 7.3x | 5.37x | 3.61x | 21.6x | 11.7x | 9.2x | 5.87x |
| FCF Yield | -5.51% | 13.7% | 18.6% | 27.7% | 4.62% | 8.56% | 10.9% | 17% |
| Dividend per Share 2 | 0.01 | 0.02 | 0.05 | 0.08 | 0.06 | 0.0333 | 0.0589 | 0.113 |
| Rate of return | 1.15% | 1.59% | 2.6% | 3.17% | 2.05% | 0.97% | 1.72% | 3.3% |
| EPS 2 | 0.0145 | 0.0695 | 0.1917 | 0.4068 | 0.0638 | 0.1893 | 0.33 | 0.4404 |
| Distribution rate | 69% | 28.8% | 26.1% | 19.7% | 94% | 17.6% | 17.8% | 25.7% |
| Net sales 1 | 603.9 | 631.3 | 882.6 | 1,203 | 1,033 | 1,332 | 1,855 | 2,674 |
| EBITDA 1 | 292.8 | 276.3 | 462.2 | 822.2 | 536.2 | 845.3 | 1,227 | 1,607 |
| EBIT 1 | 109.8 | 111.8 | 279.9 | 658.2 | 207.9 | 449.7 | 829.7 | 1,079 |
| Net income 1 | 12.4 | 61.56 | 216.6 | 474.2 | 118.8 | 367.1 | 617.4 | 827.7 |
| Net Debt 1 | -147.8 | -222.5 | -413.8 | -719.3 | -528.9 | -450 | -562.9 | -988.5 |
| Reference price 2 | 0.870 | 1.260 | 1.920 | 2.520 | 2.920 | 3.420 | 3.420 | 3.420 |
| Nbr of stocks (in thousands) | 867,385 | 991,298 | 1,142,970 | 1,158,992 | 1,883,376 | 1,889,051 | - | - |
| Announcement Date | 8/28/22 | 8/27/23 | 8/25/24 | 8/24/25 | 8/20/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.7x | 4.68x | 7.38x | 0.94% | 4.71B | |
| 11.98x | 4.34x | 6.78x | 0.94% | 116B | |
| 9.61x | 1.67x | 5.54x | 3.49% | 108B | |
| 14.67x | 5.57x | 7.83x | 0.99% | 88.94B | |
| 11.15x | 2.91x | 4.49x | 2.27% | 63.69B | |
| 26.9x | 15.83x | 18.95x | 0.63% | 55.95B | |
| 29.77x | 18.03x | 19.43x | 0.76% | 44.63B | |
| 10.57x | 3.35x | 5.02x | 4.3% | 43.03B | |
| 13.67x | 4.41x | 6.35x | 2.24% | 42.19B | |
| 7.72x | 2.71x | 4.01x | 5.43% | 31.67B | |
| Average | 15.48x | 6.35x | 8.58x | 2.2% | 59.87B | |
| Weighted average by Cap. | 14.43x | 5.83x | 8.25x | 2.08% |
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
- RMS Stock
- Valuation Ramelius Resources Limited
Select your edition
All financial news and data tailored to specific country editions
