|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.260 AUD | +2.94% |
|
+5.41% | +32.83% |
| 06-11 | Velhinhas Airborne Geophysics and Drilling Unlocks +9 km Rare Earth Corridor | CI |
| 06-11 | Brazilian Rare Earths Says Survey Defines Exploration Corridor at Brazil Project | MT |
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 | 1,474 | - | - |
| Change | - | 42.19% | 86.91% | 35.5% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,377 | 1,528 | 2,056 |
| Change | - | 22.23% | 84.98% | 48.84% | 10.97% | 34.56% |
| P/E Ratio | -5.17x | -11.9x | -23.8x | -37x | -32.7x | -24.5x |
| PBR | - | 7.15x | 6.71x | 12.1x | 18.6x | 96.2x |
| PEG | 0.1x | 0.3x | 1.5x | 2.6x | -2.5x | -0.7x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -34x | -34.3x | -41.5x |
| EV / EBIT | - | -10.9x | -22.2x | -34x | -34.3x | -41.5x |
| EV / FCF | - | -11.8x | -27x | -34x | -15.4x | -4.65x |
| FCF Yield | - | -8.45% | -3.71% | -2.94% | -6.48% | -21.5% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1423 | -0.1609 | -0.2143 |
| 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 | -37.64 | -42.75 | -57.51 |
| Net Debt 1 | - | -81.69 | -162.4 | -96.61 | 54.39 | 582.4 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 5.260 | 5.260 | 5.260 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 3/26/24 A | 3/31/25 A | 3/29/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -36.97x | - | -34x | -.--% | 1.04B | |
| 38.18x | - | - | 0.42% | 26.41B | |
| 60.29x | 15.86x | 34.91x | -.--% | 12.62B | |
| 1028.23x | 21.47x | 57.17x | -.--% | 10.25B | |
| 33.51x | - | - | - | 6.68B | |
| -25.08x | - | - | - | 5.03B | |
| 33.52x | - | - | - | 2.33B | |
| -7.01x | - | - | - | 911M | |
| -103.85x | - | -8.44x | - | 891M | |
| Average | 113.42x | 18.67x | 12.41x | 0.11% | 7.35B | |
| Weighted average by Cap. | 186.59x | 18.38x | 39.66x | 0.22% |
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
