Valuation Dart Mining NL Australian S.E.

Stocks

End-of-day quote Australian S.E.			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

08-19	Dart Mining NL entered into a binding share purchase agreement to acquire one granted exploration licence & seven exploration licence applications for AUD 0.49 million.	CI
06-09	Dart Mining Completes 4,000 Meters of Drilling Under JV With Great Divide Mining	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	7.057	13.99	6.763	7.064	5.169	3.594
Change	-	98.27%	-51.67%	4.45%	-26.83%	-30.46%
Enterprise Value (EV) ¹	6.167	12.89	6.387	6.873	4.938	3.069
Change	-	109.05%	-50.46%	7.61%	-28.16%	-37.86%
P/E	-11x	-16.4x	-12.5x	-6.83x	-2.43x	-0.15x
PBR	0.76x	0.93x	0.38x	0.35x	0.25x	0.23x
PEG	-	1.1x	0.2x	-0.1x	-0.1x	-0x
Capitalization / Revenue	300x	476x	24.7x	15.4x	17.2x	14.3x
EV / Revenue	262x	438x	23.3x	15x	16.4x	12.2x
EV / EBITDA	-11.4x	-16.7x	-14.2x	-7.95x	-2.92x	-0.27x
EV / EBIT	-11.2x	-16.5x	-13.5x	-7.59x	-2.89x	-0.27x
EV / FCF	-5.05x	-3.41x	-1.58x	-1.92x	-1.3x	-0.28x
FCF Yield	-19.8%	-29.4%	-63.3%	-51.9%	-76.8%	-361%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.15	-0.1283	-0.06	-0.09	-0.1236	-0.294
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.0236	0.0294	0.2742	0.4579	0.3013	0.2512
EBITDA ¹	-0.539	-0.7702	-0.4512	-0.8648	-1.688	-11.25
EBIT ¹	-0.5492	-0.7812	-0.474	-0.9057	-1.707	-11.27
Net income ¹	-0.5524	-0.7908	-0.4549	-0.9124	-1.757	-11.63
Net Debt ¹	-0.8901	-1.099	-0.3757	-0.1906	-0.2309	-0.5256
Reference price ²	1.6500	2.1000	0.7500	0.6150	0.3000	0.0450
Nbr of stocks (in thousands)	4,277	6,663	9,017	11,486	17,229	79,870
Announcement Date	9/25/20	9/30/21	9/28/22	9/28/23	8/29/24	9/25/25

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.($)
BHP GROUP LIMITED	16.6x	3.93x	7.1x	3.56%	217B
RIO TINTO PLC	11.07x	2.76x	5.99x	5.31%	161B
GRUPO MÉXICO, S.A.B. DE C.V.	14.99x	4.31x	7.11x	3.17%	99.19B
GLENCORE PLC	11.87x	0.38x	6.06x	3.46%	87.2B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.59x	6.23x	16.53x	-.--%	63.17B
ANGLO AMERICAN PLC	55.94x	3.17x	7.77x	2.29%	57.34B
TECK RESOURCES LIMITED	15.68x	3.19x	6.29x	0.58%	32.42B
FRESNILLO PLC	12.99x	4.15x	6.39x	4.79%	28.2B
HINDUSTAN ZINC LIMITED	13.17x	4.76x	8.35x	3.77%	25.93B
Average	19.77x	3.65x	7.95x	2.99%	85.66B
Weighted average by Cap.	18.08x	3.47x	7.56x	3.4%