Company Valuation: Admiralty Resources NL

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 6.955 19.71 14.34 7.821 17.92 15.78
Change - 183.33% -27.23% -45.45% 129.17% -11.98%
Enterprise Value (EV) 1 17.63 31.12 27.04 22.05 33.79 34.17
Change - 76.54% -13.1% -18.46% 53.24% 1.12%
P/E -4.5x -26.7x -4.07x -3.75x -5.39x -3.39x
PBR 0.6x 1.82x 1.47x 1.02x 2.74x -1.16x
PEG - 0.5x -0x 0.1x -0.2x 0.3x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -23.2x -54.5x -39.1x -428x -32.4x -19x
EV / EBIT -22.9x -52.8x -17.1x -34.5x -32.1x -17.1x
EV / FCF -7.69x -17.6x -16.3x -94.6x -6.15x -6.01x
FCF Yield -13% -5.68% -6.15% -1.06% -16.3% -16.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001333 -0.000636 -0.0027 -0.0016 -0.002041 -0.00177
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.7595 -0.5709 -0.6918 -0.0515 -1.044 -1.798
EBIT 1 -0.7695 -0.5897 -1.582 -0.64 -1.054 -2.003
Net income 1 -1.546 -0.7373 -3.501 -2.073 -2.829 -4.045
Net Debt 1 10.67 11.41 12.7 14.23 15.87 18.39
Reference price 2 0.006000 0.017000 0.011000 0.006000 0.011000 0.006000
Nbr of stocks (in thousands) 1,159,135 1,159,135 1,303,579 1,303,579 1,629,474 2,629,479
Announcement Date 9/30/20 9/30/21 9/30/22 10/3/23 9/30/24 7/14/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.1M
14.31x1.6x8.25x0.83% 61.44B
7.67x1.61x4.28x8.71% 50.14B
19.92x0.8x6.74x1.01% 45.82B
14.23x1.55x9.06x0.86% 35.1B
17.61x1.72x9.35x0.62% 32.05B
18.2x2.28x5.72x3.6% 31.36B
12.04x1.11x6.68x2.47% 22.54B
11.99x0.76x6.24x3.63% 21.97B
16.17x1.23x10.68x1.15% 22.05B
Average 14.68x 1.41x 7.44x 2.54% 32.25B
Weighted average by Cap. 14.58x 1.45x 7.29x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Admiralty Resources NL

Historical PBR trend

Valuation ratios - PBR - Admiralty Resources NL

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Admiralty Resources NL

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Admiralty Resources NL

  1. Stock Market
  2. Stocks
  3. ADY Stock
  4. Valuation Admiralty Resources NL