Company Valuation: Legend Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 308 159.8 110.2 40.66 34.91 27.69
Change - -48.12% -31.03% -63.1% -14.14% -20.7%
Enterprise Value (EV) 1 282.9 141.6 97.56 29.25 23.89 17.37
Change - -49.92% -31.13% -70.02% -18.33% -27.29%
P/E -300x -2,522x -76.2x -8.1x -6.6x -2.34x
PBR 6.18x 2.99x 2.11x 0.75x 0.72x 0.75x
PEG - 26.8x -0x -0x -1.25x -0x
Capitalization / Revenue - 5,985,835,743x 8,429,358,115x 800,525,249x 6,264,799,210x -
EV / Revenue - - - - - -
EV / EBITDA -253x -80.6x -57.8x -11.7x -16.7x -12.8x
EV / EBIT -235x -80.3x -57.6x -4.87x -3.88x -1.4x
EV / FCF -94.9x 97.3x -191x -13.2x 11.2x 4.03x
FCF Yield -1.05% 1.03% -0.52% -7.59% 8.89% 24.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000383 -0.000023 -0.000525 -0.001728 -0.001819 -0.004068
Distribution rate - - - - - -
Net sales - 0.0267 0.0131 0.0508 0.005573 -
EBITDA 1 -1.118 -1.757 -1.687 -2.497 -1.429 -1.357
EBIT 1 -1.204 -1.765 -1.695 -6 -6.158 -12.37
Net income 1 -1.063 -0.0662 -1.491 -5.019 -5.248 -11.85
Net Debt 1 -25.14 -18.15 -12.65 -11.42 -11.03 -10.32
Reference price 2 0.115000 0.058000 0.040000 0.014000 0.012000 0.009500
Nbr of stocks (in thousands) 2,678,236 2,755,136 2,755,136 2,904,477 2,909,477 2,914,477
Announcement Date 3/19/21 A 3/18/22 A 3/16/23 A 3/15/24 A 3/14/25 A 3/12/26 A
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.14M
16.17x3.83x6.93x3.64% 212B
10.93x2.7x5.9x5.4% 157B
14.5x4.16x6.87x3.28% 95.95B
11.43x0.37x5.91x3.54% 84.55B
25.42x6.26x16.33x-.--% 63.02B
57.51x3.11x7.62x2.34% 56.33B
15.58x3.17x6.24x0.58% 31.95B
12.05x3.82x5.89x5.17% 26.09B
12.47x4.49x7.88x3.98% 24.44B
Average 19.56x 3.55x 7.73x 3.1% 75.15B
Weighted average by Cap. 17.91x 3.39x 7.40x 3.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. LEG Stock
  4. Valuation Legend Mining Limited