Valuation Heavy Rare Earths Limited OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-29	Victory Metals Says Analysis Showed Secondary Rare Earth Phosphate Groups at Western Australia Project	MT
07-16	NeoTerra Includes Heavy Rare Earth Elements in Mineral Resource Estimate for Monte Muambe Project in Mozambique	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2023	2024	2025
Market Cap ¹	6.145	2.39	7.905
Change	-	-61.11%	230.82%
Enterprise Value (EV) ¹	4.021	1.432	5.97
Change	-	-64.38%	316.88%
P/E	-3.2x	-1.82x	-1.67x
PBR	1.14x	3.27x	4.3x
PEG	0.1x	0.1x	-0.1x
Capitalization / Revenue	-	7,654,949x	88,095,916x
EV / Revenue	-	-	-
EV / EBITDA	-	-	-
EV / EBIT	-2.43x	-1.07x	-1.83x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	-	-
Rate of return	-	-	-
EPS ²	-0.0281	-0.0192	-0.0228
Distribution rate	-	-	-
Net sales	-	0.3122	0.0897
EBITDA	-	-	-
EBIT ¹	-1.653	-1.343	-3.259
Net income ¹	-1.794	-1.308	-3.216
Net Debt ¹	-2.124	-0.9576	-1.935
Reference price ²	0.0900	0.0350	0.0380
Nbr of stocks (in thousands)	68,275	68,275	208,034
Announcement Date	9/28/23	9/30/24	9/30/25

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.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	33.93x	2.81x	21.44x	0.57%	21.38B
LYNAS RARE EARTHS LIMITED	65.54x	15.18x	37.37x	-.--%	11.62B
MP MATERIALS CORP.	-214.48x	20.92x	67.61x	-.--%	9.8B
SHENGHE RESOURCES HOLDING CO., LTD	28.94x	-	-	-	5.81B
USA RARE EARTH, INC.	-19.84x	-	-	-	4.19B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.48x	-	-	-	1.92B
ARAFURA RARE EARTHS LIMITED	-124.28x	708.07x	-18.01x	-	929M
Average	-28.96x	186.74x	27.10x	0.19%	7.95B
Weighted average by Cap.	-10.65x	25.14x	35.18x	0.28%