Valuation Echelon Resources Limited

Stocks

End-of-day quote Australian S.E. 2026-10-28			5-day change	1st Jan Change
0.3350 ^AUD	0.00%		-4.29%	-

10-08	Central Petroleum Drills Northern Territory Gas Well With Commissioning Expected in October	MT
09-09	Aspen Group acquired portfolio of villas in inner-metropolitan Adelaide from Echelon Resources Limited for AUD 40.5 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	64.15	90.73	73.93	88.49	78.41	77.29
Change	-	41.42%	-18.52%	19.7%	-11.39%	-1.43%
Enterprise Value (EV) ¹	-6.36	26.64	38.08	100.8	89.5	66.29
Change	-	518.82%	42.93%	164.79%	-11.23%	-25.93%
P/E	-1.8x	4.26x	7.02x	23.2x	25x	3.21x
PBR	0.65x	0.61x	0.47x	0.57x	0.58x	0.53x
PEG	-	-0x	-0.1x	-0.4x	-1.4x	0x
Capitalization / Revenue	1.78x	1.08x	0.75x	0.95x	0.68x	1.22x
EV / Revenue	-0.18x	0.32x	0.39x	1.09x	0.78x	1.05x
EV / EBITDA	0.29x	0.67x	0.89x	2.11x	1.52x	1.42x
EV / EBIT	0.22x	1.04x	1.47x	3.26x	2.5x	2.76x
EV / FCF	0.17x	2.68x	-0.96x	-4.59x	21.7x	-20.4x
FCF Yield	596%	37.4%	-104%	-21.8%	4.61%	-4.91%
Dividend per Share ³	-	-	-	0.0164	0.0225	0.004
Rate of return	-	-	-	4.16%	6.43%	1.16%
EPS ³	-0.2171	0.095	0.047	0.017	0.014	0.1075
Distribution rate	-	-	-	96.7%	161%	3.72%
Net sales ¹	36.01	83.81	98.78	92.87	115.3	63.36
EBITDA ¹	-21.92	39.67	42.67	47.76	58.8	46.82
EBIT ¹	-28.85	25.64	25.95	30.92	35.76	24.04
Net income ¹	-36.44	17.16	10.76	3.93	3.23	24.44
Net Debt ¹	-70.52	-64.09	-35.85	12.33	11.09	-10.99
Reference price ³	0.3900	0.4050	0.3300	0.3950	0.3500	0.3450
Nbr of stocks (in thousands)	164,499	224,019	224,019	224,019	224,019	224,019
Announcement Date	8/25/21	8/26/22	8/30/23	8/27/24	8/28/25	8/27/26

¹AUD in Million²NZD in Million³AUD

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.($)
ECHELON RESOURCES LIMITED	-	-	-	-	52.78M
CONOCOPHILLIPS	12.9x	2.6x	5.62x	2.28%	178B
CANADIAN NATURAL RESOURCES LIMITED	12.59x	3.44x	6.53x	3.27%	111B
EOG RESOURCES, INC.	8.92x	2.9x	4.79x	2.55%	84.5B
ADNOC GAS PLC	16.52x	3.84x	10.18x	5.66%	65.99B
OCCIDENTAL PETROLEUM CORPORATION	6.86x	2.47x	3.84x	1.67%	62.71B
CENOVUS ENERGY INC.	7.78x	1.36x	4.25x	1.96%	58.4B
ONEOK, INC.	16.43x	2.04x	10.46x	4.49%	60.53B
DEVON ENERGY CORPORATION	9.43x	2.61x	5.07x	2.17%	58.91B
DIAMONDBACK ENERGY, INC.	10.66x	3.36x	4.79x	2.12%	57.26B
Average	11.34x	2.74x	6.17x	2.91%	73.76B
Weighted average by Cap.	11.64x	2.78x	6.10x	2.85%