Company Valuation: Alkane Resources Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 684.7 369.3 424.1 301.7 433 2,357 - -
Change - -46.07% 14.85% -28.85% 43.49% 444.32% - -
Enterprise Value (EV) 1 674.9 306.4 357.4 305.2 444.2 1,455 1,857 1,586
Change - -54.6% 16.63% -14.58% 45.52% 227.53% -4.23% -14.61%
P/E 12.4x 5.33x 10.1x 17.3x 13.3x 7.81x 9.26x 6.85x
PBR 3.57x 1.37x 1.41x 0.98x 1.25x 1.59x 1.75x 1.4x
PEG - 0.2x -0.3x -0.3x 0.2x 0x 2.01x 0.2x
Capitalization / Revenue 5.36x 2.24x 2.23x 1.74x 1.65x 2x 2.53x 2.21x
EV / Revenue 5.28x 1.86x 1.88x 1.76x 1.69x 1.55x 2x 1.49x
EV / EBITDA 9.48x 3.46x 3.75x 5.06x 4.72x 3.09x 3.7x 2.45x
EV / EBIT 13.5x 5.73x 6.03x 12.6x 10.4x 4.65x 5.35x 3.29x
EV / FCF -21.4x 5.76x 86.8x -4.32x -66.5x 3.26x 14.5x 4.29x
FCF Yield -4.68% 17.4% 1.15% -23.1% -1.5% 30.7% 6.9% 23.3%
Dividend per Share 2 - - - - - 0.02 0.0261 0.039
Rate of return - - - - - 1.46% 1.51% 2.26%
EPS 2 0.0928 0.1164 0.07 0.0289 0.0539 0.1754 0.1863 0.252
Distribution rate - - - - - 11.4% 14% 15.5%
Net sales 1 127.8 165 190.5 173 262.4 935.8 930.7 1,067
EBITDA 1 71.19 88.62 95.35 60.3 94.08 470.4 501.8 646.2
EBIT 1 49.94 53.5 59.25 24.15 42.53 312.9 346.9 481.9
Net income 1 55.7 70.25 42.45 17.68 33.04 228.7 256.3 350.5
Net Debt 1 -9.775 -62.85 -66.74 3.499 11.24 -416.8 -499.7 -771.1
Reference price 2 1.150 0.620 0.705 0.500 0.715 1.725 1.725 1.725
Nbr of stocks (in thousands) 595,389 595,583 601,574 603,490 605,542 1,366,205 - -
Announcement Date 8/27/21 8/29/22 8/23/23 8/25/24 8/22/25 8/20/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.02x2.13x4.14x0.56% 1.7B
12.77x4.64x7.26x0.88% 124B
10.11x1.76x5.85x3.32% 114B
16x6.09x8.6x0.85% 95.58B
11.64x3.04x4.69x2.18% 66.5B
29.1x17.19x20.56x0.59% 60.36B
32.34x19.65x21.18x0.7% 48.5B
15.49x5.08x7.32x1.97% 47.81B
10.97x3.5x5.26x4.36% 44.79B
7.92x2.78x4.12x5.29% 32.85B
Average 15.64x 6.59x 8.90x 2.07% 63.6B
Weighted average by Cap. 15.52x 6.36x 8.95x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Alkane Resources Ltd

Historical PBR trend

Valuation ratios - PBR - Alkane Resources Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Alkane Resources Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Alkane Resources Ltd


Year-on-year evolution of the Yield

Valuation ratios - Yield - Alkane Resources Ltd
  1. Stock Market
  2. Stocks
  3. ALK Stock
  4. Valuation Alkane Resources Ltd