Valuation Grange Resources Limited OTC Markets

Stocks

Market Closed - OTC Markets 12:58:12 2026-10-08 EDT			5-day change	1st Jan Change
0.0780 ^USD	0.00%		0.00%	-51.25%

10:20pm	Grange Resources Approves Final Investment Decision for Tasmania Project, NPV at AU$357 Million; Shares Up 11%	MT
09-20	Grange Resources Limited(ASX:GRR) dropped from S&P/ASX All Ordinaries Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	341.4	873.8	978	538.2	254.6	329.8
Change	-	155.93%	11.92%	-44.97%	-52.69%	29.55%
Enterprise Value (EV) ¹	154.9	427.8	876	257.8	-42.11	54.87
Change	-	176.08%	104.79%	-70.57%	-116.34%	230.29%
P/E	1.67x	2.71x	5.69x	3.59x	4.37x	7.11x
PBR	0.48x	1x	1.08x	0.52x	0.24x	0.3x
PEG	-	0x	-0.1x	-0.3x	-0.1x	-0.3x
Capitalization / Revenue	0.65x	1.12x	1.64x	0.88x	0.49x	0.69x
EV / Revenue	0.29x	0.55x	1.47x	0.42x	-0.08x	0.11x
EV / EBITDA	0.61x	0.92x	3.35x	0.95x	-0.35x	0.52x
EV / EBIT	0.69x	0.98x	3.83x	1.26x	-0.73x	1.08x
EV / FCF	1.62x	1.02x	-5.2x	2.59x	-0.36x	1.22x
FCF Yield	61.7%	98.1%	-19.2%	38.6%	-280%	82.1%
Dividend per Share ²	0.03	0.12	0.04	0.02	-	-
Rate of return	10.2%	15.9%	4.73%	4.3%	-	-
EPS ²	0.1764	0.2784	0.1484	0.1296	0.0504	0.0401
Distribution rate	17%	43.1%	27%	15.4%	-	-
Net sales ¹	526.3	781.7	594.6	614.7	520.8	477.9
EBITDA ¹	252.4	462.7	261.8	270.8	119.3	106.4
EBIT ¹	223.8	436	228.6	204.7	57.93	50.88
Net income ¹	204.2	322.3	171.7	150.1	58.55	46.6
Net Debt ¹	-186.5	-446	-101.9	-280.4	-296.7	-275
Reference price ²	0.2950	0.7550	0.8450	0.4650	0.2200	0.2850
Nbr of stocks (in thousands)	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339
Announcement Date	2/25/21	2/25/22	2/24/23	2/28/24	2/28/25	2/26/26

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.($)
VALE S.A.	8.44x	1.78x	4.69x	7.53%	57.18B
NUCOR CORPORATION	13.22x	1.5x	7.77x	0.89%	57.58B
ARCELORMITTAL	16.73x	0.83x	6.9x	0.96%	47.64B
STEEL DYNAMICS, INC.	13.99x	1.54x	8.91x	0.89%	34.49B
FORTESCUE LTD	15.74x	2.35x	5.73x	3.9%	32.91B
JSW STEEL LIMITED	18.6x	1.69x	9.3x	0.62%	30.39B
TATA STEEL LIMITED	12.1x	1.11x	6.71x	2.46%	22.98B
NIPPON STEEL CORPORATION	11.15x	0.74x	6.58x	3.83%	21.35B
RELIANCE, INC.	16.87x	1.23x	11.2x	1.24%	20.63B
Average	14.09x	1.42x	7.53x	2.48%	36.13B
Weighted average by Cap.	13.75x	1.46x	7.22x	2.67%