Valuation Lion Rock Minerals Ltd

Stocks

Delayed Australian S.E. Other stock markets 19:59:14 2026-07-02 EDT			5-day change	1st Jan Change
0.0240 ^AUD	0.00%		+9.09%	-14.29%

07-01	Lion Rock Minerals Identifies High-Grade Rutile Mineralization at Cameroon Project, Shares Fall 4%	MT
06-10	Lion Rock Minerals Says Drilling Results From Cameroon Project Highlight Potential for Maiden Mineral Resource Estimate; Shares Fall 4%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	5.356	11.06	10.41	2.083	3.124	89.83
Change	-	106.6%	-5.88%	-80%	50%	2,775.5%
Enterprise Value (EV) ¹	4.973	10.68	8.054	1.267	3.049	88.9
Change	-	114.78%	-24.6%	-84.27%	140.67%	2,815.39%
P/E	-1.62x	-1.06x	-1.58x	-1.25x	-3.34x	-14.4x
PBR	0.75x	2.99x	5.28x	7.49x	-4.75x	116x
PEG	-	-0x	0x	0x	0.1x	-0x
Capitalization / Revenue	10,010x	24,588x	268x	23.1x	43.3x	1,983x
EV / Revenue	9,296x	23,737x	207x	14.1x	42.3x	1,962x
EV / EBITDA	-3.29x	-2.77x	-2.16x	-0.76x	-3.79x	-19.8x
EV / EBIT	-3.22x	-2.74x	-2.16x	-0.76x	-3.78x	-19.8x
EV / FCF	1.07x	-5.48x	-4.6x	-1.36x	-7.48x	-687x
FCF Yield	93.6%	-18.2%	-21.7%	-73.5%	-13.4%	-0.15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0129	-0.0169	-0.006344	-0.001599	-0.000899	-0.002228
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.000535	0.00045	0.0389	0.0902	0.0722	0.0453
EBITDA ¹	-1.51	-3.85	-3.724	-1.667	-0.8046	-4.485
EBIT ¹	-1.543	-3.897	-3.728	-1.67	-0.8057	-4.486
Net income ¹	-2.904	-9.368	-5.637	-1.65	-0.9023	-5.146
Net Debt ¹	-0.3821	-0.3828	-2.359	-0.8157	-0.0748	-0.9342
Reference price ²	0.0210	0.0180	0.0100	0.0020	0.0030	0.0320
Nbr of stocks (in thousands)	255,025	614,703	1,041,371	1,041,377	1,041,377	2,807,321
Announcement Date	9/20/20	9/29/21	9/29/22	9/29/23	9/19/24	9/26/25

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.($)
LION ROCK MINERALS LTD	-	-	-	-	63.21M
SOUTHERN COPPER CORPORATION	22.05x	8.59x	13.23x	2.48%	141B
FREEPORT-MCMORAN INC.	22.98x	3.17x	7.61x	0.99%	87.02B
CMOC GROUP LIMITED	11.48x	1.45x	5.47x	2.97%	53.18B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	46.21x	-	-	0.31%	32.18B
JX ADVANCED METALS CORPORATION	35.65x	4.94x	19.05x	0.66%	24.06B
XIAMEN TUNGSTEN CO.,LTD.	27.59x	-	-	1.93%	19.84B
JIANGXI COPPER COMPANY LIMITED	7.36x	0.24x	7.79x	5.95%	18.47B
BOLIDEN AB	12.52x	1.42x	6.22x	2.73%	15.8B
Average	23.23x	3.30x	9.90x	2.25%	43.49B
Weighted average by Cap.	22.85x	5.03x	10.36x	2.07%