Company Valuation: Leaf Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 164.2 125 28.87 23.55 23.88
Change - -23.86% -76.9% -18.41% 1.37%
Enterprise Value (EV) 1 168.6 128.9 29.02 24.76 24.79
Change - -23.56% -77.48% -14.71% 0.12%
P/E -15.3x -20.6x -3.17x -2.27x -6.73x
PBR 36.4x 18.7x 3.61x 14.8x 18.8x
PEG 0.2x 0.4x -0.2x 4.37x 0.1x
Capitalization / Revenue 3,708x 56.9x 1,828x - -
EV / Revenue 3,808x 58.7x 1,838x - -
EV / EBITDA -121x -29.3x -5.57x -5.65x -7.09x
EV / EBIT -102x -25.8x -5.08x -5.44x -6.92x
EV / FCF -26.5x -21.9x -5.36x -5.91x -10.6x
FCF Yield -3.77% -4.57% -18.6% -16.9% -9.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.007204 -0.003832 -0.004423 -0.0044 -0.001338
Distribution rate - - - - -
Net sales 1 0.0443 2.197 0.0158 - -
EBITDA 1 -1.395 -4.394 -5.207 -4.378 -3.495
EBIT 1 -1.66 -4.988 -5.709 -4.553 -3.583
Net income 1 -9.074 -6.032 -8.207 -9.65 -3.375
Net Debt 1 4.437 3.888 0.1552 1.202 0.9097
Reference price 2 0.1100 0.0790 0.0140 0.0100 0.0090
Nbr of stocks (in thousands) 1,492,407 1,582,113 2,062,039 2,355,379 2,652,906
Announcement Date 8/30/21 8/29/22 10/6/23 11/22/24 8/28/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.01x3.38x9.56x2.09% 67.69B
18.81x0.91x7.72x4.52% 49.92B
61.24x9.43x42.02x0.93% 17.18B
14.08x0.91x6.6x2.62% 14.55B
17.18x0.73x8.26x3.01% 10.15B
14.09x0.75x5.12x2.69% 10.13B
22.74x1.67x8.86x2.13% 9.01B
32.64x4.45x19.06x0.36% 8.14B
5.53x0.71x3.33x-.--% 7.54B
Average 22.81x 2.55x 12.28x 2.04% 21.59B
Weighted average by Cap. 22.19x 2.68x 11.56x 2.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. FGH Stock
  4. LER Stock
  5. Valuation Leaf Resources Limited