Company Valuation: Lefroy Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 115.2 33.44 30.54 21.21 26.48 32.04
Change - -70.97% -8.67% -30.55% 24.88% 20.99%
Enterprise Value (EV) 1 111.8 29.48 30.33 20.04 24.92 31.67
Change - -73.64% 2.88% -33.95% 24.37% 27.1%
P/E -94x -13.2x -9.71x -6.29x -9.48x -13.6x
PBR 8.08x 1.74x 1.52x 0.88x 1.06x 1.23x
PEG - -0.2x -0.7x 0.4x 0.3x 0.6x
Capitalization / Revenue - 3,343,677,000x - - 26,483,890,000x 32,042,649,000x
EV / Revenue - - - - - -
EV / EBITDA -97.4x -12.6x -10.1x -6.13x -23x -22.3x
EV / EBIT -95.3x -12.4x -10x -6.09x -13.3x -15.4x
EV / FCF -33.5x -6.19x -4.51x -5.1x -20.9x -9.82x
FCF Yield -2.99% -16.2% -22.2% -19.6% -4.79% -10.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0105 -0.0182 -0.0206 -0.0175 -0.0116 -0.008819
Distribution rate - - - - - -
Net sales - 0.01 - - 0.001 0.001
EBITDA 1 -1.148 -2.346 -3.016 -3.267 -1.082 -1.419
EBIT 1 -1.174 -2.381 -3.032 -3.292 -1.877 -2.058
Net income 1 -1.133 -2.385 -3.002 -3.187 -2.573 -2.136
Net Debt 1 -3.354 -3.953 -0.206 -1.173 -1.566 -0.371
Reference price 2 0.9900 0.2400 0.2000 0.1100 0.1100 0.1200
Nbr of stocks (in thousands) 116,358 139,320 152,693 192,801 240,763 267,022
Announcement Date 9/29/21 9/30/22 9/29/23 9/30/24 9/26/25 9/23/26
1AUD in Million2AUD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 18.76M
12.52x4.51x7x0.88% 124B
9.84x1.78x5.73x3.36% 116B
16x6.11x8.6x0.92% 95.97B
11.91x3.06x4.66x2.18% 67.18B
28.07x16.97x20.17x0.58% 60.91B
15.97x5.32x7.62x1.73% 50.61B
11.45x3.67x5.47x4.06% 47.38B
30.52x18.79x19.91x0.72% 46.98B
8.21x2.89x4.24x5.1% 33.99B
Average 16.05x 7.01x 9.27x 2.17% 64.23B
Weighted average by Cap. 15.25x 6.25x 8.75x 1.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lefroy Exploration Limited

Historical PBR trend

Valuation ratios - PBR - Lefroy Exploration Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lefroy Exploration Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lefroy Exploration Limited

  1. Stock Market
  2. Stocks
  3. LEX Stock
  4. Valuation Lefroy Exploration Limited