|
Market Closed -
Australian S.E.
01:10:23 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 6.900 AUD | -5.22% |
|
+1.47% | -6.38% |
| 10-01 | RBC Starts Chrysos at Outperform with AU$9.25 Price Target | MT |
| 08-11 | Chrysos Corporation Limited Reports Earnings Results for the Full Year Ended June 30, 2026 | CI |
Company Valuation: Chrysos Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 351.1 | 510.7 | 654.2 | 546.7 | 676.9 | 803.9 | - | - |
| Change | - | 45.44% | 28.1% | -16.44% | 23.82% | 18.77% | - | - |
| Enterprise Value (EV) 1 | 263.9 | 465.8 | 593.1 | 542.6 | 710.4 | 871.6 | 907.1 | 932 |
| Change | - | 76.48% | 27.34% | -8.53% | 30.94% | 22.69% | 4.06% | 2.75% |
| P/E | -79.6x | 1,026x | -875x | -65.9x | 382x | 72.6x | 46.4x | 33.1x |
| PBR | - | 4.11x | 3.3x | 2.76x | 3.42x | 3.74x | 3.43x | 3.08x |
| PEG | - | -9x | 4x | -0x | -3x | 0x | 0.8x | 0.8x |
| Capitalization / Revenue | 24.6x | 19x | 14.4x | 8.27x | 7.68x | 7.16x | 5.69x | 4.62x |
| EV / Revenue | 18.5x | 17.4x | 13.1x | 8.21x | 8.06x | 7.76x | 6.42x | 5.35x |
| EV / EBITDA | 122x | 133x | 66.3x | 33.6x | 27.1x | 22.4x | 16.7x | 12.9x |
| EV / EBIT | -398x | -159x | -238x | 622x | 148x | 42x | 28.5x | 21x |
| EV / FCF | -10.3x | -10.9x | 10.5x | -9.06x | -33.8x | -23.7x | -24.5x | -28.5x |
| FCF Yield | -9.73% | -9.15% | 9.48% | -11% | -2.96% | -4.21% | -4.09% | -3.51% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.045 | 0.005 | -0.0065 | -0.0713 | 0.0152 | 0.0951 | 0.1486 | 0.2088 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 14.26 | 26.82 | 45.36 | 66.11 | 88.11 | 112.3 | 141.3 | 174.1 |
| EBITDA 1 | 2.162 | 3.5 | 8.95 | 16.13 | 26.18 | 38.93 | 54.29 | 72.01 |
| EBIT 1 | -0.663 | -2.921 | -2.489 | 0.872 | 4.79 | 20.76 | 31.85 | 44.48 |
| Net income 1 | -3.938 | 0.443 | -0.704 | -8.223 | 1.79 | 10.98 | 17.45 | 24.49 |
| Net Debt 1 | -87.2 | -44.9 | -61.07 | -4.106 | 33.55 | 67.72 | 103.1 | 128.1 |
| Reference price 2 | 3.580 | 5.130 | 5.690 | 4.700 | 5.810 | 6.900 | 6.900 | 6.900 |
| Nbr of stocks (in thousands) | 98,085 | 99,550 | 114,974 | 116,311 | 116,501 | 116,511 | - | - |
| Announcement Date | 8/29/22 | 8/28/23 | 8/26/24 | 8/25/25 | 8/10/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 76.58x | 8.16x | 23.53x | -.--% | 595M | |
| 20.37x | 3.08x | 11.9x | 2.21% | 42.55B | |
| 10.38x | - | - | 2% | 5.51B | |
| 14.02x | 2.13x | 9.37x | 1.83% | 4.44B | |
| 17.7x | - | - | - | 3.3B | |
| 10.02x | 0.85x | 6.67x | 5.52% | 3.07B | |
| 7.72x | - | - | - | 3.06B | |
| 15.19x | 1.81x | 8.92x | - | 1.71B | |
| Average | 21.50x | 3.20x | 12.08x | 2.31% | 8.03B | |
| Weighted average by Cap. | 18.22x | 2.88x | 11.42x | 2.32% |
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
- C79 Stock
- Valuation Chrysos Corporation Limited
Select your edition
All financial news and data tailored to specific country editions
