Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. Other stock markets 09:10:26 30/06/2026 +03			5-day change	1st Jan Change
2.920 ^AUD	-4.89%		-5.81%	-29.81%

06-29	The Cutthroat Battle to Become America's Rare-Earth Champion -- Commodities Roundup	DJ
06-29	Australian Shares Up; Ramelius Resources to Sell Western Australia Gold Hub to Forrestania for AU$300 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,380	754.6	1,249	2,195	2,921	5,807	-	-
Change	-	-45.31%	65.52%	75.7%	33.09%	98.81%	-	-
Enterprise Value (EV) ¹	1,177	606.8	1,027	1,781	2,201	5,332	5,127	4,715
Change	-	-48.45%	69.16%	73.47%	23.63%	142.2%	-3.84%	-8.04%
P/E	11x	60x	18.1x	10x	6.19x	41.5x	10.3x	6.87x
PBR	2.17x	1.05x	1.33x	1.66x	1.54x	1.49x	1.39x	1.24x
PEG	-	-0.7x	0x	0x	0x	-0.5x	0x	0.1x
Capitalization / Revenue	2.18x	1.25x	1.98x	2.49x	2.43x	5.44x	3.85x	2.83x
EV / Revenue	1.86x	1x	1.63x	2.02x	1.83x	4.99x	3.4x	2.29x
EV / EBITDA	3.45x	2.07x	3.72x	3.85x	2.68x	7.63x	5.05x	3.19x
EV / EBIT	6.63x	5.53x	9.18x	6.36x	3.34x	15.5x	6.81x	4.23x
EV / FCF	9.63x	-18.2x	7.3x	5.37x	3.61x	18.8x	9.82x	5.5x
FCF Yield	10.4%	-5.51%	13.7%	18.6%	27.7%	5.32%	10.2%	18.2%
Dividend per Share ²	0.045	0.01	0.02	0.05	0.08	0.0507	0.0598	0.1033
Rate of return	2.65%	1.15%	1.59%	2.6%	3.17%	1.65%	1.95%	3.36%
EPS ²	0.1545	0.0145	0.0695	0.1917	0.4068	0.0741	0.2972	0.4469
Distribution rate	29.1%	69%	28.8%	26.1%	19.7%	68.4%	20.1%	23.1%
Net sales ¹	634.3	603.9	631.3	882.6	1,203	1,068	1,508	2,055
EBITDA ¹	341	292.8	276.3	462.2	822.2	698.4	1,015	1,479
EBIT ¹	177.5	109.8	111.8	279.9	658.2	343.1	752.3	1,115
Net income ¹	126.8	12.4	61.56	216.6	474.2	173.4	564.1	847.8
Net Debt ¹	-202.5	-147.8	-222.5	-413.8	-719.3	-474.7	-679.7	-1,092
Reference price ²	1.695	0.870	1.260	1.920	2.520	3.070	3.070	3.070
Nbr of stocks (in thousands)	814,017	867,385	991,298	1,142,970	1,158,992	1,891,390	-	-
Announcement Date	8/25/21 A	8/28/22 A	8/27/23 A	8/25/24 A	8/24/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RAMELIUS RESOURCES LIMITED	41.45x	4.99x	7.63x	1.65%	4B
FRANCO-NEVADA CORPORATION	23.18x	13.98x	15.16x	0.85%	40.06B
GOLD FIELDS LIMITED	5.51x	2.23x	3.09x	7.35%	29.51B
EVOLUTION MINING LIMITED	14.88x	4.45x	7.59x	3.46%	17.32B
ZHONGJIN GOLD CORP.,LTD	8.58x	-	-	7.67%	13.11B
HARMONY GOLD MINING COMPANY LIMITED	4.88x	1.53x	3x	5.51%	9.44B
TRIPLE FLAG PRECIOUS METALS CORP.	20.19x	11.15x	13.55x	0.76%	6.21B
PT ANTAM (PERSERO) TBK	6x	0.46x	3.8x	9.03%	3.64B
KOZA ALTIN ISLETMELERI	16.79x	2.76x	11.38x	-.--%	3.12B
Average	15.72x	5.19x	8.15x	4.03%	14.05B
Weighted average by Cap.	14.81x	7.21x	9.02x	4.01%