Valuation Lynas Rare Earths Limited BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 16:43:07 2026-07-15 EDT			5-day change	1st Jan Change
9.734 ^EUR	-3.24%		-0.98%	+40.78%

07-08	Lynas Rare Earths' JS Link Deal Strengthens Downstream Strategy, Jefferies Says	MT
07-07	JS Link, Inc. announced that it expects to receive 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	16,587	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	105.94%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	15,598	15,015	14,325
Change	-	49.92%	-21.64%	-6.69%	54.87%	94.03%	-3.74%	-4.6%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	57x	23.4x	16.9x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.57x	3.83x	3.22x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	15.5x	9.17x	7.5x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	14.6x	8.3x	6.48x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	33.4x	14.5x	9.91x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	47x	17.1x	11.5x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	83.6x	25x	16.4x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.2%	3.99%	6.1%
Dividend per Share ²	-	-	-	-	-	-	-	0.2676
Rate of return	-	-	-	-	-	-	-	1.62%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2891	0.7039	0.977
Distribution rate	-	-	-	-	-	-	-	27.4%
Net sales ¹	489	920	739.3	463.3	556.5	1,069	1,809	2,212
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	466.5	1,035	1,445
EBIT ¹	169.5	540.6	315.5	75.23	6.191	332.1	877.2	1,249
Net income ¹	157.1	540.8	310.7	84.51	7.99	280.7	742.7	983.5
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-989.2	-1,572	-2,262
Reference price ²	5.71	8.73	6.85	5.93	8.61	16.48	16.48	16.48
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	31.46x	-	-	0.52%	21.26B
MP MATERIALS CORP.	-743.85x	19.07x	55.49x	-.--%	9.04B
SHENGHE RESOURCES HOLDING CO., LTD	31.48x	-	-	-	6.27B
USA RARE EARTH, INC.	-20.75x	-	-	-	4.45B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.88x	-	-	-	2B
ARAFURA RARE EARTHS LIMITED	-84.62x	-	-11.33x	-	941M
BRAZILIAN RARE EARTHS LIMITED	-26.97x	-	-24.66x	-.--%	765M
REALLOYS INC.	-4.96x	-	-	-	741M
Average	-98.67x	19.07x	6.50x	0.17%	5.68B
Weighted average by Cap.	-131.89x	19.07x	43.93x	0.36%