Company Valuation: Regis Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 981.3 1,382 1,326 3,317 4,566 4,734 - -
Change - 40.81% -4.07% 150.19% 37.68% 3.67% - -
Enterprise Value (EV) 1 1,125 1,476 1,343 2,811 3,427 3,542 3,210 3,065
Change - 31.21% -9% 109.35% 21.92% 3.35% -9.37% -4.53%
P/E 71.4x -56.8x -7.13x 13.1x 6.42x 7.42x 6.36x 6.76x
PBR 0.62x 0.9x 0.98x 2.05x 2.09x 1.84x 1.58x 1.41x
PEG - 0x -0x -0x 0x -0.7x 0.4x -1.14x
Capitalization / Revenue 0.97x 1.22x 1.05x 2.01x 1.94x 2.04x 1.9x 2.02x
EV / Revenue 1.11x 1.3x 1.06x 1.71x 1.46x 1.52x 1.29x 1.31x
EV / EBITDA 2.74x 3.67x 3.19x 3.6x 2.55x 2.89x 2.34x 2.44x
EV / EBIT 9.72x 89.5x 9.95x 7.07x 3.3x 4.04x 3.23x 3.58x
EV / FCF 44.9x 34.2x 6.69x 5.14x 4.25x 13.5x 4.16x 4.93x
FCF Yield 2.23% 2.92% 15% 19.4% 23.5% 7.42% 24.1% 20.3%
Dividend per Share 2 0.02 0.02 - 0.05 0.35 0.2115 0.2888 0.1881
Rate of return 1.54% 1.09% - 1.14% 5.8% 3.38% 4.62% 3.01%
EPS 2 0.0182 -0.0322 -0.246 0.334 0.9392 0.8422 0.9828 0.9245
Distribution rate 110% -62.1% - 15% 37.3% 25.1% 29.4% 20.3%
Net sales 1 1,016 1,134 1,263 1,647 2,349 2,323 2,487 2,345
EBITDA 1 410.3 402 421 780.1 1,345 1,224 1,373 1,255
EBIT 1 115.7 16.49 135 397.8 1,039 875.7 993.1 855.5
Net income 1 13.78 -24.33 -186 254.4 715.1 612.5 752 684
Net Debt 1 143.4 93.86 17.17 -505.5 -1,139 -1,192 -1,524 -1,669
Reference price 2 1.300 1.830 1.755 4.390 6.030 6.250 6.250 6.250
Nbr of stocks (in thousands) 754,840 755,084 755,339 755,478 757,252 757,388 - -
Announcement Date 8/24/22 A 8/23/23 A 8/21/24 A 8/21/25 A 8/20/26 A - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.69x1.6x3.04x3.26% 3.45B
11.98x4.34x6.78x0.94% 116B
9.61x1.67x5.54x3.49% 108B
14.67x5.57x7.83x0.99% 88.94B
11.15x2.91x4.49x2.27% 63.69B
26.9x15.83x18.95x0.63% 55.95B
29.77x18.03x19.43x0.76% 44.63B
10.57x3.35x5.02x4.3% 43.03B
13.67x4.41x6.35x2.24% 42.19B
7.72x2.71x4.01x5.43% 31.67B
Average 14.37x 6.04x 8.14x 2.43% 59.75B
Weighted average by Cap. 14.36x 5.82x 8.23x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Regis Resources Limited

Historical PBR trend

Valuation ratios - PBR - Regis Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Regis Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Regis Resources Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Regis Resources Limited
  1. Stock Market
  2. Stocks
  3. RRL Stock
  4. Valuation Regis Resources Limited