Company Valuation: Andromeda Metals Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028
Market Cap 1 115 49.73 45.76 27.73 30.83 -
Change - -56.76% -7.99% -39.4% 11.17% -
Enterprise Value (EV) 1 99.7 44.29 38.62 24.53 104.8 309.8
Change - -55.57% -12.82% -36.47% 327.28% 195.56%
P/E -12.3x -6.96x -6.67x -0.25x -6x 6x
PBR 0.71x 0.32x 0.29x 0.42x 0.3x 0.3x
PEG - 0.3x 0.3x -0x 0.1x -0x
Capitalization / Revenue 57.4x - 60.2x 46.5x - 0.57x
EV / Revenue 49.8x - 50.8x 41.1x - 5.74x
EV / EBITDA -11x -6.53x -6.87x -0.23x -13.1x 11.9x
EV / EBIT -10.5x -6.09x -6.4x -0.23x -13.1x 12.9x
EV / FCF -9.76x -5.46x -6.18x -3.48x -0.86x -1.5x
FCF Yield -10.2% -18.3% -16.2% -28.7% -116% -66.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003 -0.0023 -0.0018 -0.0241 -0.001 0.001
Distribution rate - - - - - -
Net sales 1 2.002 - 0.7604 0.5963 - 54
EBITDA 1 -9.037 -6.778 -5.621 -104.7 -8 26
EBIT 1 -9.461 -7.269 -6.038 -105 -8 24
Net income 1 -9.461 -7.269 -6.038 -105 -8 13
Net Debt 1 -15.3 -5.436 -7.142 -3.196 74 279
Reference price 2 0.037000 0.016000 0.012000 0.006000 0.006000 0.006000
Nbr of stocks (in thousands) 3,108,163 3,108,163 3,813,208 4,621,524 5,137,556 -
Announcement Date 9/29/23 9/30/24 9/30/25 9/29/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5x - -12.46x - 18.08M
24.27x9.48x14.43x2.23% 164B
20.88x3.3x7.74x0.89% 95.64B
21.73x4.5x6.9x2.13% 43.15B
9.64x1x4.66x3.63% 43.26B
66.07x3.98x12.35x0.07% 21.18B
16.34x3.11x10.59x1.2% 18.53B
5.58x0.25x6.29x6.95% 16.49B
7.16x1.29x3.89x0.53% 15.38B
Average 18.52x 3.36x 6.04x 2.2% 46.37B
Weighted average by Cap. 22.11x 5.44x 10.12x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Andromeda Metals Limited

Historical PBR trend

Valuation ratios - PBR - Andromeda Metals Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Andromeda Metals Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Andromeda Metals Limited

  1. Stock Market
  2. Stocks
  3. ADN Stock
  4. Valuation Andromeda Metals Limited