Company Valuation: Mamba Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 12.5 5.915 4.33 2.761 3.542
Change - -52.68% -26.8% -36.23% 28.28%
Enterprise Value (EV) 1 6.9 2.585 3.675 1.986 3.046
Change - -62.54% 42.17% -45.95% 53.39%
P/E -6.1x -3.73x -1.41x -1.3x -0.92x
PBR 1.3x 0.73x 0.83x 0.39x 0.68x
PEG - 0.2x -0x 0x -0.1x
Capitalization / Revenue - - 116,308,486x 50,106,774x 51,787,221x
EV / Revenue - - - - -
EV / EBITDA -6.11x -1.65x -2.64x -2.23x -2.8x
EV / EBIT -5.97x -1.62x -1.2x -1.58x -1x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0336 -0.026 -0.0503 -0.0115 -0.013
Distribution rate - - - - -
Net sales - - 0.0372 0.0551 0.0684
EBITDA 1 -1.129 -1.565 -1.394 -0.8892 -1.089
EBIT 1 -1.156 -1.598 -3.065 -1.254 -3.048
Net income 1 -1.147 -1.581 -3.065 -1.254 -3.048
Net Debt 1 -5.602 -3.331 -0.6553 -0.7752 -0.4957
Reference price 2 0.2050 0.0970 0.0710 0.0150 0.0120
Nbr of stocks (in thousands) 60,983 60,983 60,983 184,082 295,166
Announcement Date 9/24/21 A 9/30/22 A 9/29/23 A 9/27/24 A 9/23/25 A
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.2M
20.56x4.06x7.26x3.52% 226B
11.97x2.96x6.47x4.9% 174B
15.9x4.52x7.5x3.17% 102B
12.25x0.38x6.14x3.44% 88.22B
24x6.4x14.96x-.--% 62.49B
47.44x3.2x7.84x1.77% 58.16B
15.26x3.15x6.24x0.59% 32.64B
12.91x4.18x6.29x4.73% 28.48B
13.65x4.92x8.74x3.72% 26.68B
Average 19.33x 3.75x 7.94x 2.87% 79.88B
Weighted average by Cap. 18.68x 3.59x 7.61x 3.3%

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. M24 Stock
  4. Valuation Mamba Exploration Limited