Company Valuation: MEC Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2.738 2.738 3.237 3.237 3.237 9.249
Change - 0% 18.22% 0% 0% 185.75%
Enterprise Value (EV) 1 2.891 3.478 3.647 3.498 3.512 7.206
Change - 20.29% 4.87% -4.09% 0.39% 105.2%
P/E -0.97x -2.5x -4.52x -6.34x -8.21x 44.6x
PBR 0.33x 0.38x 0.45x 0.51x 0.59x 0.83x
PEG - 0x 0.1x 0.2x 0.4x -0x
Capitalization / Revenue 1,115x - - 1,168x 546x 103x
EV / Revenue 1,178x - - 1,262x 592x 80.1x
EV / EBITDA -3.97x -3.49x -13x -9.64x -15.4x -
EV / EBIT -3.97x -3.49x -12.9x -9.6x -15.3x -13.8x
EV / FCF -5.86x 90.5x -31.8x -139x -5.62x -12.4x
FCF Yield -17.1% 1.1% -3.15% -0.72% -17.8% -8.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004133 -0.001601 -0.000884 -0.000631 -0.000487 0.000112
Distribution rate - - - - - -
Net sales 1 0.002455 - - 0.002772 0.005933 0.09
EBITDA 1 -0.7285 -0.9958 -0.2814 -0.3627 -0.2284 -
EBIT 1 -0.7291 -0.9973 -0.2818 -0.3643 -0.2299 -0.5234
Net income 1 -2.67 -1.034 -0.7153 -0.5585 -0.4925 0.2075
Net Debt 1 0.1535 0.7401 0.4106 0.2613 0.2751 -2.043
Reference price 2 0.004000 0.004000 0.004000 0.004000 0.004000 0.005000
Nbr of stocks (in thousands) 684,451 684,451 809,163 809,163 809,163 1,849,766
Announcement Date 10/14/20 A 11/17/21 A 2/16/23 A 9/1/23 A 8/30/24 A 8/29/25 A
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.62M
19.67x5.51x11.82x2.16% 165B
15.52x3.61x - 2.32% 162B
17.14x7.56x - 1.46% 107B
25.78x12.04x20.69x4.18% 75.96B
13.85x5.3x - 1.9% 50.73B
11.93x1.8x5.52x1.23% 47.56B
5.51x5.78x4.74x3.37% 37.4B
14.54x5.32x16.57x1.84% 33.39B
Average 15.49x 5.86x 11.87x 2.31% 75.46B
Weighted average by Cap. 16.95x 5.84x 12.56x 2.28%

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. MMR Stock
  4. Valuation MEC Resources Limited