|
Market Closed -
Australian S.E.
02:10:02 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 4.730 AUD | +11.03% |
|
+8.74% | +19.44% |
| 08-12 | Brazilian Rare Earths Reports After-Tax NPV of $7.9 Billion in Rocha da Rocha Scoping Study, Shares Up 9% | MT |
| 08-06 | ASX Biggest Losers | MT |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 1,325 | - | - |
| Change | - | 42.19% | 86.91% | 21.85% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 1,210 | 1,252 | 1,297 |
| Change | - | 22.23% | 84.98% | 30.81% | 3.41% | 3.67% |
| P/E | -5.17x | -11.9x | -23.8x | -33.4x | -29.8x | -26x |
| PBR | - | 7.15x | 6.71x | 10.8x | 16.4x | 37.7x |
| PEG | 0.1x | 0.3x | 1.5x | 2.2x | -2.5x | -1.8x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -29.9x | -28.1x | -26.2x |
| EV / EBIT | - | -10.9x | -22.2x | -29.9x | -28.1x | -26.2x |
| EV / FCF | - | -11.8x | -27x | -38.4x | -28.1x | -12.3x |
| FCF Yield | - | -8.45% | -3.71% | -2.6% | -3.56% | -8.13% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1415 | -0.1585 | -0.182 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.45 | -42.15 | -48.4 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.9 | -73.6 | -27.7 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 4.730 | 4.730 | 4.730 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 3/26/24 | 3/31/25 | 3/29/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -33.43x | - | -29.88x | -.--% | 939M | |
| 36.3x | - | - | 0.49% | 22.87B | |
| 66.23x | 15.32x | 37.72x | -.--% | 11.67B | |
| -228.9x | 22.39x | 70.69x | -.--% | 10.46B | |
| 31.04x | - | - | - | 6.21B | |
| -23.19x | - | - | - | 4.89B | |
| 29.34x | - | - | - | 2.05B | |
| -3.74x | - | - | - | 1.88B | |
| -6.96x | - | - | - | 1.02B | |
| -124.28x | 708.07x | -18.01x | - | 925M | |
| Average | -25.76x | 248.59x | 15.13x | 0.12% | 6.29B | |
| Weighted average by Cap. | -12.92x | 46.32x | 47.30x | 0.24% |
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
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
