Valuation Lynas Rare Earths Limited Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:44:31 2026-08-21 EDT			5-day change	1st Jan Change
10.12 ^EUR	+3.49%		-0.16%	+41.62%

08-03	LS Eco Energy Ltd. announced that it has received KRW 30 billion in funding from Lynas Rare Earths Limited	CI
07-29	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI

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	16,315	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	102.57%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	15,287	14,958	14,346
Change	-	49.92%	-21.64%	-6.69%	54.87%	90.16%	-2.15%	-4.1%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	65.5x	26.5x	18.3x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.53x	3.94x	3.34x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	16.2x	9.86x	7.69x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	15.2x	9.04x	6.76x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	37.3x	16.1x	10.7x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	53.1x	18.8x	12.6x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	87.3x	28.3x	20.1x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.15%	3.54%	4.96%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.36%	1.52%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2475	0.6121	0.8849
Distribution rate	-	-	-	-	-	-	9.48%	27.8%
Net sales ¹	489	920	739.3	463.3	556.5	1,008	1,655	2,121
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	409.3	930	1,336
EBIT ¹	169.5	540.6	315.5	75.23	6.191	287.8	794.7	1,141
Net income ¹	157.1	540.8	310.7	84.51	7.99	247.1	617.6	890.1
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,029	-1,357	-1,970
Reference price ²	5.71	8.73	6.85	5.93	8.61	16.21	16.21	16.21
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	34.27x	2.83x	21.64x	0.56%	21.6B
LYNAS RARE EARTHS LIMITED	65.5x	15.17x	37.35x	-.--%	11.69B
MP MATERIALS CORP.	-240.26x	22.95x	74.98x	-.--%	10.7B
SHENGHE RESOURCES HOLDING CO., LTD	29.52x	-	-	-	5.93B
USA RARE EARTH, INC.	-22.33x	-	-	-	4.71B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.29x	-	-	-	1.91B
ARAFURA RARE EARTHS LIMITED	-124.28x	708.07x	-18.01x	-	936M
REALLOYS INC.	-5.91x	-	-	-	862M
Average	-29.53x	187.25x	28.99x	0.19%	7.29B
Weighted average by Cap.	-18.22x	25.52x	37.60x	0.28%