Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 09:10:11 17/07/2026 +03			5-day change	1st Jan Change
15.89 ^AUD	-2.22%		-4.45%	+27.73%

07-17	Lynas Rare Earths Faces Scrutiny From Malaysian Parliamentary Group Over US Rare Earth Supply Deal; Bloomberg	MT
07-08	Lynas Rare Earths' JS Link Deal Strengthens Downstream Strategy, Jefferies Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,145	7,878	6,397	5,543	8,054	15,993	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	98.57%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	15,004	14,457	13,706
Change	-	49.92%	-21.64%	-6.69%	54.87%	86.64%	-3.65%	-5.2%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	55.1x	22.6x	15.3x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.41x	3.72x	3.07x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.3x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	15x	8.91x	7.04x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	14x	8.06x	6.03x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	32.2x	14x	9.1x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	45.2x	16.6x	10.3x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	77x	23.9x	16x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.3%	4.18%	6.26%
Dividend per Share ²	-	-	-	-	-	-	-	0.2676
Rate of return	-	-	-	-	-	-	-	1.68%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2886	0.7038	1.04
Distribution rate	-	-	-	-	-	-	-	25.7%
Net sales ¹	489	920	739.3	463.3	556.5	1,068	1,794	2,271
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	466.5	1,035	1,506
EBIT ¹	169.5	540.6	315.5	75.23	6.191	331.8	871.4	1,329
Net income ¹	157.1	540.8	310.7	84.51	7.99	280.4	725.2	1,046
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-989	-1,536	-2,287
Reference price ²	5.71	8.73	6.85	5.93	8.61	15.89	15.89	15.89
Nbr of stocks (in thousands)	901,079	902,412	933,815	934,718	935,447	1,006,503	-	-
Announcement Date	8/26/21 A	8/25/22 A	8/28/23 A	8/27/24 A	8/27/25 A	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LYNAS RARE EARTHS LIMITED	55.07x	14.04x	32.17x	-.--%	11.17B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	29.58x	-	-	0.56%	19.97B
MP MATERIALS CORP.	-662.57x	16.9x	49.21x	-.--%	8.05B
SHENGHE RESOURCES HOLDING CO., LTD	27.47x	-	-	-	5.47B
USA RARE EARTH, INC.	-17.85x	-	-	-	3.83B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.71x	-	-	-	1.99B
ARAFURA RARE EARTHS LIMITED	-76.92x	-	-6.73x	-	848M
BRAZILIAN RARE EARTHS LIMITED	-24.48x	-	-22.17x	-.--%	694M
Average	-80.12x	15.47x	13.12x	0.14%	6.5B
Weighted average by Cap.	-78.29x	15.24x	35.37x	0.28%