|
End-of-day quote
Australian S.E.
|
5-day change | 1st Jan Change | ||
| - AUD | -.--% |
|
-.--% | - |
| 08-04 | FireFly Metals Reports Latest Drill Results from Green Bay Project | MT |
| 08-04 | Moelis & Company Downgrades FireFly Metals to Hold from Buy; Price Target is AU$1.90 | MT |
Company Valuation: AUTO MINE
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 133.4 | 88.89 | 55.51 | 358.1 | 668.8 | 1,430 | - | - |
| Change | - | -33.35% | -37.56% | 545.18% | 86.75% | 113.81% | - | - |
| Enterprise Value (EV) 1 | 111.9 | 88.89 | 49.49 | 320.3 | 568.9 | 1,245 | 1,265 | 1,549 |
| Change | - | -20.53% | -44.32% | 547.2% | 77.6% | 118.8% | 1.65% | 22.45% |
| P/E | -38.1x | -23.9x | -15x | -10.8x | -50x | -140x | -76.7x | -101x |
| PBR | 3.41x | - | - | 1.95x | 2.08x | 3.04x | 2.65x | 2.71x |
| PEG | - | 1.7x | 1.4x | -0x | 0.7x | 3.9x | -0.9x | 4.3x |
| Capitalization / Revenue | - | - | - | 762x | - | - | - | - |
| EV / Revenue | - | - | - | 682x | - | - | - | - |
| EV / EBITDA | -32.7x | -28.2x | -14.7x | -14.4x | -52.4x | -102x | -80x | -102x |
| EV / EBIT | -32.6x | -27.9x | -13.7x | -13.6x | -45.1x | -59.4x | -47.8x | -83.3x |
| EV / FCF | - | - | - | -8.64x | -9.1x | -40.2x | -4.62x | -7.45x |
| FCF Yield | - | - | - | -11.6% | -11% | -2.49% | -21.7% | -13.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0315 | -0.027 | -0.024 | -0.0687 | -0.0208 | -0.0133 | -0.0242 | -0.0185 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | 0.47 | - | - | - | - |
| EBITDA 1 | -3.423 | -3.152 | -3.371 | -22.25 | -10.86 | -12.24 | -15.82 | -15.18 |
| EBIT 1 | -3.427 | -3.181 | -3.624 | -23.6 | -12.62 | -20.95 | -26.46 | -18.6 |
| Net income 1 | -3.365 | -3.161 | -3.479 | -22.45 | -11.36 | -11.29 | -22.18 | -17.26 |
| Net Debt 1 | -21.52 | - | -6.016 | -37.82 | -99.91 | -185.2 | -164.7 | 119.3 |
| Reference price 2 | 1.200 | 0.645 | 0.360 | 0.745 | 1.040 | 1.860 | 1.860 | 1.860 |
| Nbr of stocks (in thousands) | 111,145 | 137,820 | 154,189 | 480,708 | 643,069 | 768,786 | - | - |
| Announcement Date | 9/30/21 | 9/30/22 | 9/29/23 | 9/5/24 | 9/4/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.3x | 3.98x | 7.11x | 3.6% | 221B | |
| 11.27x | 2.81x | 6.12x | 5.22% | 164B | |
| 15.53x | 4.37x | 7.24x | 3.25% | 99.67B | |
| 12.08x | 0.38x | 6.09x | 3.44% | 87.28B | |
| 25.39x | 6.93x | 18.69x | -.--% | 66.64B | |
| 49.78x | 3.09x | 7.58x | 1.23% | 55.89B | |
| 14.5x | 3x | 5.94x | 0.62% | 31.16B | |
| 13.03x | 4.22x | 6.36x | 4.49% | 28.75B | |
| 12.77x | 4.58x | 8.14x | 3.98% | 24.83B | |
| Average | 19.29x | 3.71x | 8.14x | 2.87% | 86.59B | |
| Weighted average by Cap. | 18.39x | 3.56x | 7.79x | 3.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FFM Stock
- AUT Stock
- Valuation AUTO MINE
Select your edition
All financial news and data tailored to specific country editions
