|
Market Closed -
Australian S.E.
08:15:34 19/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 11.35 AUD | +2.53% |
|
-5.57% | -8.76% |
| 09-16 | Private equity, foreign investors fuel Aussie M&A activity in 2026 | RE |
| 09-03 | Lynas Rare Earths Discussed Earlier Takeover Talks That Did Not Proceed, Says Reuters | MT |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 11,142 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -38.7% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 9,990 | 9,344 | 8,437 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -42.28% | -6.46% | -9.71% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 20.4x | 13.9x | 10.5x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 2.75x | 2.27x | 1.91x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 6.83x | 5.37x | 4.33x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 6.12x | 4.5x | 3.28x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 11.6x | 7.34x | 5.03x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 14x | 8.76x | 5.66x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 26.5x | 17x | 8.88x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 3.77% | 5.89% | 11.3% |
| Dividend per Share 2 | - | - | - | - | - | 0.034 | 0.0953 | 0.413 |
| Rate of return | - | - | - | - | - | 0.31% | 0.86% | 3.73% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5435 | 0.7988 | 1.05 |
| Distribution rate | - | - | - | - | - | 6.26% | 11.9% | 39.3% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,631 | 2,077 | 2,573 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 858.7 | 1,274 | 1,678 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 715.5 | 1,066 | 1,490 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 558.9 | 837.2 | 1,095 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,152 | -1,798 | -2,705 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 11.07 | 11.07 | 11.07 |
| Nbr of stocks (in thousands) | 902,412 | 933,815 | 934,718 | 935,447 | 1,006,503 | 1,006,503 | - | - |
| Announcement Date | 8/25/22 A | 8/28/23 A | 8/27/24 A | 8/27/25 A | 8/25/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.37x | 6.12x | 11.63x | 0.31% | 7.75B | |
| 9.4x | 2.12x | 5.53x | 7.8% | 19.96B | |
| 30.13x | 2.52x | 20.2x | 0.76% | 19.08B | |
| 21.32x | 6.79x | 12.34x | 0.2% | 10.28B | |
| 7.57x | 1.08x | 3.85x | 10.92% | 10.26B | |
| 19.52x | - | - | 0.23% | 7.88B | |
| 4.97x | 0.81x | 2.41x | 8.52% | 7.24B | |
| -140.22x | 15.11x | 50.53x | -.--% | 7.15B | |
| 8.34x | 1.61x | 5.24x | 5.13% | 5.9B | |
| Average | -2.07x | 4.52x | 13.97x | 3.76% | 10.61B | |
| Weighted average by Cap. | 4.74x | 3.91x | 13.26x | 3.98% |
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
- LYC Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
