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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.88x3.55x10.04x1.99% 70.78B
13.22x0.93x7.77x4.41% 51.93B
58.76x9.43x40.18x0.93% 17.54B
13.3x0.88x6.2x2.75% 13.9B
15.66x0.71x7.74x3.13% 10.19B
13.24x0.74x5.02x2.79% 9.81B
35.69x1.7x8.99x2.05% 9.51B
32.07x4.38x18.74x0.36% 7.98B
5.7x0.71x3.31x-.--% 7.9B
Average 23.06x 2.56x 12.00x 2.05% 22.17B
Weighted average by Cap. 21.24x 2.75x 11.50x 2.54%

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