Valuation Lynas Rare Earths Limited BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:51:07 2026-07-29 EDT			5-day change	1st Jan Change
8.488 ^EUR	-3.33%		-3.74%	+24.55%

05:23am	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI
07-26	Lynas Rare Earths Enters into Binding Agreements with LS Eco Energy for Cross-Subscription of Convertible Instruments	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,145	7,878	6,397	5,543	8,054	14,192	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	76.2%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	13,164	12,844	12,240
Change	-	49.92%	-21.64%	-6.69%	54.87%	63.75%	-2.43%	-4.7%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	57.1x	23.4x	16.1x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	3.94x	3.44x	2.92x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	14.1x	8.58x	6.69x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	13.1x	7.76x	5.77x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	32.1x	13.9x	9.23x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	45.3x	16.4x	10.8x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	76.6x	24.3x	18.2x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.31%	4.12%	5.48%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.41%	1.75%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.247	0.6036	0.8737
Distribution rate	-	-	-	-	-	-	9.61%	28.2%
Net sales ¹	489	920	739.3	463.3	556.5	1,008	1,655	2,122
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	410	921.5	1,326
EBIT ¹	169.5	540.6	315.5	75.23	6.191	290.7	783.9	1,128
Net income ¹	157.1	540.8	310.7	84.51	7.99	246.6	609.1	878.8
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,027	-1,347	-1,952
Reference price ²	5.71	8.73	6.85	5.93	8.61	14.10	14.10	14.10
Nbr of stocks (in thousands)	901,079	902,412	933,815	934,718	935,447	1,006,503	-	-
Announcement Date	8/26/21	8/25/22	8/28/23	8/27/24	8/27/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.8x	-	-	0.54%	20.82B
MP MATERIALS CORP.	-481.23x	15.28x	45.38x	-.--%	7.35B
SHENGHE RESOURCES HOLDING CO., LTD	26.1x	-	-	-	5.21B
USA RARE EARTH, INC.	-16.1x	-	-	-	3.44B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.43x	-	-	-	1.97B
ARAFURA RARE EARTHS LIMITED	-71.15x	-	-3.57x	-	784M
BRAZILIAN RARE EARTHS LIMITED	-26.92x	-	-23.52x	-.--%	745M
Average	-72.87x	15.28x	6.10x	0.18%	5.76B
Weighted average by Cap.	-70.29x	15.28x	35.28x	0.39%