Valuation JUPR MINE Australian S.E.

Stocks

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

07-30	Jupiter Mines Posts Higher Manganese Production in Q4	MT
05-12	Jupiter Mines' CEO sells 1 million shares to fund tax liability	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	568.1	382	382	617.4	392.2	521	-	-
Change	-	-32.76%	0%	61.62%	-36.47%	32.82%	-	-
Enterprise Value (EV) ¹	507.5	342.8	382	598.7	378.8	508.7	493.4	486
Change	-	-32.44%	11.42%	56.74%	-36.74%	34.3%	-3.01%	-1.5%
P/E	-	-	24.4x	-	-	-	-	-
PBR	1.24x	0.88x	-	1.14x	0.69x	0.91x	0.86x	0.84x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	-	134,468,888x	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.58x	5.97x	-	14.6x	8.75x	9.68x	12x	12.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.03	0.015	-	0.022	0.015	0.0172	0.0165	0.0156
Rate of return	10.3%	7.69%	-	6.98%	7.5%	6.49%	6.22%	5.87%
EPS ²	-	-	0.008	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales	-	-	2.841	-	-	-	-	-
EBITDA	-	-	-	41.2	-	-	-	-
EBIT ¹	66.91	57.38	-	41.08	43.31	52.55	41.17	38.86
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-60.62	-39.16	-	-18.66	-13.46	-12.3	-27.59	-34.97
Reference price ²	0.2900	0.1950	0.1950	0.3150	0.2000	0.2650	0.2650	0.2650
Nbr of stocks (in thousands)	1,958,991	1,958,991	1,958,991	1,960,005	1,961,042	1,965,851	-	-
Announcement Date	4/21/21	4/28/22	8/29/23	8/29/24	8/28/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHERN COPPER CORPORATION	25.84x	9.93x	15.32x	2.02%	168B
FREEPORT-MCMORAN INC.	24x	3.59x	8.59x	0.84%	102B
CMOC GROUP LIMITED	12.23x	1.43x	5.71x	2.74%	55.82B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	41.76x	-	-	0.47%	21.83B
JX ADVANCED METALS CORPORATION	20.01x	3.84x	12.48x	0.97%	21.71B
JIANGXI COPPER COMPANY LIMITED	8.62x	0.28x	8.56x	4.7%	20.08B
KOREA ZINC COMPANY, LTD.	21.74x	1.25x	10.77x	2.02%	18.12B
SUMITOMO METAL MINING CO., LTD.	12.52x	1.71x	11.88x	2.59%	17.98B
Average	20.84x	3.15x	10.47x	2.04%	53.2B
Weighted average by Cap.	22.58x	5.59x	11.44x	1.85%