Company Valuation: Barys Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 17.42 29.7 11.1 2.019 4.877 5.281
Change - 70.45% -62.63% -81.81% 141.59% 8.27%
Enterprise Value (EV) 1 16.87 25.55 10.29 0.536 2.841 3.219
Change - 51.46% -59.74% -94.79% 430% 13.3%
P/E -14x -4.89x -1.94x 2.82x -1.86x -2.02x
PBR 29.9x 6.28x 7.09x 0.8x 2.1x 2.22x
PEG - -0x 0.1x -0x 0x 0.1x
Capitalization / Revenue 745x - - - - 69.3x
EV / Revenue 721x - - - - 42.2x
EV / EBITDA -17.7x -3.65x -2.12x - - -
EV / EBIT -17.7x -3.65x -2.12x -0.34x -2.59x -1.48x
EV / FCF -30.9x -6.97x -10.4x -0.63x -3.15x -3.39x
FCF Yield -3.24% -14.4% -9.63% -159% -31.8% -29.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0386 -0.1308 -0.1136 0.0142 -0.0161 -0.009916
Distribution rate - - - - - -
Net sales 1 0.0234 - - - - 0.0762
EBITDA 1 -0.9537 -6.998 -4.849 - - -
EBIT 1 -0.9538 -6.998 -4.849 -1.579 -1.099 -2.177
Net income 1 -1.243 -4.542 -5.275 0.7147 -1.922 -2.3
Net Debt 1 -0.5538 -4.149 -0.8127 -1.483 -2.037 -2.062
Reference price 2 0.539980 0.639980 0.219980 0.039980 0.029980 0.020000
Nbr of stocks (in thousands) 32,269 46,410 50,462 50,498 162,689 264,033
Announcement Date 9/21/21 9/28/22 9/29/23 9/30/24 9/30/25 9/25/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.67M
24.34x9.5x14.47x2.22% 164B
21.04x3.27x7.3x0.91% 94.71B
9.64x1x4.66x3.63% 43.19B
21.87x4.53x6.95x2.12% 43.44B
66.34x3.99x12.33x0.07% 21.26B
15.39x2.95x10.05x1.27% 17.5B
5.46x0.24x6.21x7.1% 16.17B
12.42x4.62x8.45x-.--% 15.01B
Average 22.06x 3.76x 8.80x 2.16% 46.16B
Weighted average by Cap. 22.41x 5.58x 10.19x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Barys Resources Limited

Historical PBR trend

Valuation ratios - PBR - Barys Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Barys Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Barys Resources Limited

  1. Stock Market
  2. Stocks
  3. BRY Stock
  4. Valuation Barys Resources Limited