Valuation Beacon Minerals Limited

Stocks

Market Closed - Australian S.E. 02:10:04 2026-09-22 EDT			5-day change	1st Jan Change
3.310 ^AUD	-3.78%		+0.61%	+18.21%

09-03	Ex-Beacon Minerals Manager Gets 12 Months for Insider Trading	MT
08-31	Beacon Minerals Limited Reports Earnings Results for the Full Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	114.5	125.4	98.32	108.9	93.92	118.3
Change	-	9.54%	-21.61%	10.81%	-13.79%	26%
Enterprise Value (EV) ¹	117.1	103.3	86.6	105.3	97.4	112.2
Change	-	-11.75%	-16.18%	21.59%	-7.49%	15.17%
P/E	13.8x	6.86x	6.59x	20.8x	10.2x	-8.12x
PBR	4.03x	2.44x	1.67x	1.75x	1.39x	1.78x
PEG	-	0.1x	-0.3x	-0.3x	0.1x	0x
Capitalization / Revenue	2.68x	1.7x	1.38x	1.51x	1.13x	1.28x
EV / Revenue	2.74x	1.4x	1.22x	1.46x	1.18x	1.21x
EV / EBITDA	9.65x	3.3x	3.65x	10.2x	3.35x	9.09x
EV / EBIT	10.3x	3.44x	4.01x	14.1x	6.23x	-7.05x
EV / FCF	-46.3x	8.93x	-15.5x	-5.6x	8.81x	12.9x
FCF Yield	-2.16%	11.2%	-6.44%	-17.9%	11.3%	7.75%
Dividend per Share ²	-	0.13	0.09	0.08	0.04	0.04
Rate of return	-	9.29%	8.33%	6.9%	4%	3.57%
EPS ²	0.116	0.204	0.164	0.0558	0.0978	-0.1379
Distribution rate	-	63.7%	54.9%	143%	40.9%	-29%
Net sales ¹	42.79	73.73	71.16	72.3	82.9	92.37
EBITDA ¹	12.13	31.26	23.7	10.29	29.1	12.34
EBIT ¹	11.41	30.06	21.61	7.485	15.63	-15.91
Net income ¹	10.91	20.28	14.83	5.225	9.187	-14
Net Debt ¹	2.572	-22.1	-11.72	-3.65	3.485	-6.163
Reference price ²	1.600	1.400	1.080	1.160	1.000	1.120
Nbr of stocks (in thousands)	71,564	89,588	91,037	93,919	93,919	105,661
Announcement Date	9/17/20	9/23/21	9/5/22	8/31/23	9/24/24	9/5/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEACON MINERALS LIMITED	-	-	-	-	285M
NEWMONT CORPORATION	12.48x	4.62x	7.22x	0.85%	129B
AGNICO EAGLE MINES LIMITED	15.8x	6.16x	8.6x	0.82%	100B
BARRICK MINING CORPORATION	12.34x	3.12x	4.79x	2.09%	70.37B
WHEATON PRECIOUS METALS CORP.	30.41x	18.27x	21.4x	0.53%	67.19B
ANGLOGOLD ASHANTI PLC	12.31x	4.05x	5.94x	3.76%	52.03B
KINROSS GOLD CORPORATION	9.72x	3.27x	4.95x	0.54%	33.05B
NORTHERN STAR RESOURCES LIMITED	17.09x	3.62x	7.52x	2.29%	22.28B
ROYAL GOLD, INC.	21.31x	11.04x	13.59x	0.77%	21.19B
COEUR MINING, INC.	13.51x	3.85x	7.57x	-	20.07B
Average	16.11x	6.45x	9.07x	1.46%	51.53B
Weighted average by Cap.	15.85x	6.54x	9.02x	1.33%