Valuation Valor Resources Limited Australian S.E.

Stocks

End-of-day quote Australian S.E. 11/04/2024			5-day change	1st Jan Change
0.0390 ^AUD	-9.30%		-18.75%	-48.00%

09-01	Xpedra Resources Limited completed the acquisition of an unknown majority stake in West Wyalong Gold Project in Australia from Saturn Metals Limited.	CI
08-14	Xpedra Resources Limited Announces Appointment of Mr. Kevin Joyce as Technical Director, Effective August 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	3.842	28.94	18.29	11.41	5.728	3.508
Change	-	653.27%	-36.79%	-37.63%	-49.8%	-38.76%
Enterprise Value (EV) ¹	3.217	28.38	15.08	11.2	4.999	2.504
Change	-	782.28%	-46.86%	-25.77%	-55.35%	-49.91%
P/E	-1.25x	-9.68x	-3.23x	-6.92x	-10.4x	-0.26x
PBR	3.77x	4.44x	1.33x	0.9x	0.39x	0.44x
PEG	-	0.3x	-0.1x	0.1x	0.1x	-0x
Capitalization / Revenue	-	-	-	49,766,433x	15,057,447x	10,009,822x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-2.2x	-14.7x	-5.86x	-7.3x	-4.39x	-1.51x
EV / EBIT	-1.64x	-14.7x	-5.72x	-7.29x	-3.1x	-0.21x
EV / FCF	-0.56x	-69.5x	-2.57x	-2.43x	3.62x	21.1x
FCF Yield	-179%	-1.44%	-38.9%	-41.1%	27.6%	4.75%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.04	-0.0258	-0.0387	-0.0108	-0.002992	-0.0351
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	0.2293	0.3804	0.3504
EBITDA ¹	-1.461	-1.933	-2.576	-1.534	-1.138	-1.657
EBIT ¹	-1.96	-1.934	-2.636	-1.535	-1.614	-11.77
Net income ¹	-3.094	-2.428	-3.672	-1.616	-0.4998	-12.08
Net Debt ¹	-0.625	-0.5578	-3.21	-0.2139	-0.7284	-1.003
Reference price ²	0.0500	0.2500	0.1250	0.0750	0.0310	0.0090
Nbr of stocks (in thousands)	76,834	115,753	146,341	152,121	184,761	389,741
Announcement Date	9/27/20 A	9/30/21 A	9/29/22 A	9/29/23 A	9/30/24 A	9/30/25 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHP GROUP LIMITED	16.7x	4x	7.19x	3.48%	222B
RIO TINTO PLC	11.75x	2.91x	6.3x	5%	170B
GRUPO MÉXICO, S.A.B. DE C.V.	15.25x	4.39x	7.24x	3.12%	101B
GLENCORE PLC	13.22x	0.41x	6.57x	3.14%	96.11B
SAUDI ARABIAN MINING COMPANY (MAADEN)	27.65x	6.69x	17.74x	-.--%	68.22B
ANGLO AMERICAN PLC	56.4x	3.19x	7.82x	2.27%	57.82B
TECK RESOURCES LIMITED	15.46x	3.14x	6.22x	0.59%	32.57B
FRESNILLO PLC	13.7x	4.43x	6.79x	4.32%	30.04B
HINDUSTAN ZINC LIMITED	12.98x	4.65x	8.22x	3.94%	25.48B
Average	20.35x	3.76x	8.23x	2.87%	89.22B
Weighted average by Cap.	18.56x	3.56x	7.85x	3.26%