Projected Income Statement: Arafura Rare Earths Limited

Forecast Balance Sheet: Arafura Rare Earths Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 -24.7 -129 -41.4 -26.9 - -234 471 1,111
Change - -422.27% 67.91% 35.02% - - 301.28% 135.88%
Announcement Date 8/17/22 8/16/23 8/21/24 8/22/25 8/31/26 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Arafura Rare Earths Limited

Fiscal Period: June 2022 2023 2024 2027 2028 2029
CAPEX 1 0.1599 0.2791 0.1241 888.2 943.2 474.4
Change - 74.55% -55.54% - 6.19% -49.7%
Free Cash Flow (FCF) 1 -31.07 -69.68 -109.2 -895.1 -943.4 121
Change - -124.26% -56.67% - -5.39% 112.82%
Announcement Date 8/17/22 8/16/23 8/21/24 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Arafura Rare Earths Limited

Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) - - - - - - -162,021.04% 44.03%
EBIT Margin (%) - - - - - - -164,422.57% 33.17%
EBT Margin (%) - - - - - - -63,112.39% 40.19%
Net margin (%) - - - - - - -123,494.72% 40.19%
FCF margin (%) - - - - - - -4,531,099.9% 46.91%
FCF / Net Income (%) 87.38% 72.3% 108.11% - - 36,015.1% 3,669.06% 116.72%

Profitability

        
ROA -27.57% -47.85% -47.01% -11.81% - -2.8% -1.88% 4%
ROE -27.96% -55.51% -56.25% -13.12% - -2.81% -2.49% 7%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - -13.96x 9.79x
Debt / Free cash flow - - - - - - -0.5x 9.19x

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - 4,530,043.23% 183.98%
CAPEX / EBITDA (%) -0.45% -0.28% -0.13% - - -3,526.04% -2,795.96% 417.88%
CAPEX / FCF (%) -0.51% -0.4% -0.11% - - -99.23% -99.98% 392.18%

Items per share

        
Cash flow per share 1 - -0.0364 - - - - - 0.02
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 0.1017 0.06 0.0606 - 0.17 0.1738 0.19
Change - - -41% 1% - - 2.26% 9.3%
EPS 1 -0.0233 -0.0505 -0.0456 -0.0079 -0.0105 -0.00151 -0.00341 0.01
Change - -116.74% 9.7% 82.68% -32.91% 85.62% -125.83% 393.26%
Nbr of stocks (in thousands) 1,566,242 2,113,365 2,310,302 2,464,329 5,355,175 6,072,493 6,072,493 6,072,493
Announcement Date 8/17/22 8/16/23 8/21/24 8/22/25 8/31/26 - - -
1AUD
Estimates
2027 *2028 *
P/E -123x -54.3x
PBR 1.09x 1.06x
EV / Sales - 76,580x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
0.1850AUD
Average target price
0.3233AUD
Spread / Average Target
+74.77%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ARU Stock
  4. REB Stock
  5. Financials Arafura Rare Earths Limited