Company Valuation: Aspire Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 45.04 28.79 24.15 36.5 80.11 84.65
Change - -36.07% -16.11% 51.12% 119.49% 5.67%
Enterprise Value (EV) 1 4.396 -5.33 -7.839 20.5 66.32 79.61
Change - -221.25% -47.07% 361.58% 223.46% 20.03%
P/E -7.07x -5.57x 59.5x -5.43x 12.1x -6.59x
PBR 0.57x 0.41x 0.34x 0.8x 1.89x 2.13x
PEG - 0.3x -1x 0x -0x 0x
Capitalization / Revenue - - - 647,084,241x 1,713,002,577x -
EV / Revenue - - - - - -
EV / EBITDA -1x 2.37x 3.39x -8.59x -24.3x -27.6x
EV / EBIT -0.76x 2.21x 3.29x -8.33x -24.2x -27.1x
EV / FCF -1.16x 3.06x 2x -4.57x -29x -7.55x
FCF Yield -86.3% 32.7% 49.9% -21.9% -3.45% -13.2%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -0.0126 -0.0102 0.0008 -0.0132 0.013 -0.0253
Distribution rate - - - - - -
Net sales - - - 0.0564 0.0468 -
EBITDA 1 -4.374 -2.245 -2.311 -2.386 -2.732 -2.883
EBIT 1 -5.804 -2.409 -2.384 -2.462 -2.738 -2.933
Net income 1 -5.441 -5.168 0.4284 -6.726 6.665 -12.85
Net Debt 1 -40.64 -34.12 -31.99 -15.99 -13.78 -5.041
Reference price 3 0.0887 0.0567 0.0476 0.0719 0.1578 0.1668
Nbr of stocks (in thousands) 507,637 507,637 507,637 507,637 507,637 507,637
Announcement Date 9/29/20 9/28/21 9/29/22 4/29/24 3/31/25 3/31/26
1USD in Million2AUD in Million3USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.76x2.15x7.13x5.91% 150B
11.39x1.28x4.47x4.79% 37.31B
7.69x1.2x4.66x6.56% 27.4B
6.8x0.95x3.95x5.05% 24.56B
6.63x1.48x5.07x8.12% 23.56B
13.86x1.21x4.64x - 6.84B
Average 9.86x 1.38x 4.99x 6.09% 44.92B
Weighted average by Cap. 11.01x 1.74x 5.98x 5.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AKM Stock
  4. AKM Stock
  5. Valuation Aspire Mining Limited