Company Valuation: Resource Minerals International Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 4.237 60.64 22.61 14.35 8.813 144.1
Change - 1,331.21% -62.72% -36.51% -38.59% 1,534.88%
Enterprise Value (EV) 1 9.031 59.56 21.86 14.28 9.097 142.3
Change - 559.49% -63.29% -34.68% -36.3% 1,463.9%
P/E -5.45x 17.5x -1.9x -4.07x -5x -57.4x
PBR -0.72x 98x 4.77x 1.67x 0.99x 11.6x
PEG - -0x 0x 0.1x 0.1x -4.6x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -9.36x -32.6x -4.51x -4.91x -6.79x -117x
EV / EBIT -9.27x -32.5x -2.07x -4.56x -6.69x -103x
EV / FCF -13.3x -40.8x 5.82x -2.84x -8.79x -52.4x
FCF Yield -7.54% -2.45% 17.2% -35.2% -11.4% -1.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002385 0.008289 -0.0226 -0.005399 -0.0024 -0.0027
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.9645 -1.825 -4.846 -2.908 -1.339 -1.214
EBIT 1 -0.9739 -1.834 -10.55 -3.132 -1.36 -1.383
Net income 1 -0.7337 2.961 -11.22 -3.117 -1.566 -2.172
Net Debt 1 4.794 -1.078 -0.7405 -0.0699 0.2834 -1.824
Reference price 2 0.0130 0.1450 0.0430 0.0220 0.0120 0.1550
Nbr of stocks (in thousands) 325,894 418,173 525,707 652,348 734,453 929,610
Announcement Date 9/30/21 A 10/2/22 A 9/29/23 A 9/30/24 A 9/26/25 A 9/23/26 A
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 82.49M
9.39x33.64x7.77x4.04% 3.49B
5.01x1.62x4.86x4.97% 3.18B
15.8x1.54x7.11x-.--% 3.01B
11.63x1.82x5.6x1.59% 2.75B
18.34x1.81x7.08x0.81% 2.49B
7.69x1.58x3.24x5.04% 907M
-22.33x - - - 243M
5.8x - - - 200M
Average 6.42x 7.00x 5.95x 2.74% 1.82B
Weighted average by Cap. 10.86x 8.74x 6.32x 2.58%

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. RMI Stock
  4. Valuation Resource Minerals International Ltd