Company Valuation: Red Ridge Australasia Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 17.08 19.61 2.139 12.31 4.838
Change - 14.76% -89.09% 475.76% -60.71%
Enterprise Value (EV) 1 19.05 22.7 2.12 9.302 0.9342
Change - 19.16% -90.66% 338.72% -89.96%
P/E -9.49x -7.37x -0.29x 2.13x 0.92x
PBR 6.79x 7.09x -0.43x 4.16x 0.58x
PEG 0x -0.3x -0x -0x -0.1x
Capitalization / Revenue 4.05x 3.33x - 2.13x 0.17x
EV / Revenue 4.52x 3.86x - 1.61x 0.03x
EV / EBITDA -15.1x -11.6x 31.3x 5.03x -
EV / EBIT -12.3x -9.64x -6.4x 6.41x 0.13x
EV / FCF -9.13x 16.5x 0.32x -2.35x 1.41x
FCF Yield -11% 6.05% 309% -42.6% 70.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0116 -0.0149 -0.042 0.006572 0.005957
Distribution rate - - - - -
Net sales 1 4.216 5.884 - 5.77 28.21
EBITDA 1 -1.259 -1.965 0.0677 1.849 -
EBIT 1 -1.545 -2.354 -0.3312 1.45 7.453
Net income 1 -1.716 -2.486 -7.491 4.836 5.241
Net Debt 1 1.965 3.093 -0.0186 -3.013 -3.904
Reference price 2 0.110000 0.110000 0.012000 0.014000 0.005500
Nbr of stocks (in thousands) 155,317 178,240 178,240 879,629 879,629
Announcement Date 6/27/22 A 6/21/23 A 6/25/24 A 5/20/25 A 5/20/26 A
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.36M
18.01x1.48x8.71x2.45% 15.57B
13.89x2.7x9.34x3.52% 11.34B
36.25x10.99x22.97x2.44% 9.33B
8.16x0.97x6.3x-.--% 3.88B
36.25x1.81x17.57x-.--% 1.7B
14.67x0.81x4.56x2.86% 1.49B
9.51x - - - 334M
Average 19.54x 3.13x 11.58x 1.88% 5.46B
Weighted average by Cap. 20.50x 3.79x 11.94x 2.42%

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. RRA Stock
  4. Valuation Red Ridge Australasia Limited