Valuation Lynas Rare Earths Limited OTC Markets

Stocks

Real-time OTC Markets 15:50:03 2026-06-04 EDT			5-day change	1st Jan Change
13.34 ^USD	-2.77%		+15.20%	+61.31%

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	16,728	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	107.69%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	15,700	15,382	14,778
Change	-	49.92%	-21.64%	-6.69%	54.87%	95.3%	-2.03%	-3.93%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	67.3x	27.5x	19x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.64x	4.06x	3.44x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	16.6x	10.1x	7.88x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	15.6x	9.3x	6.97x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	38.4x	16.7x	11.1x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	54.2x	19.6x	13.1x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	91.4x	29.1x	22x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.09%	3.44%	4.54%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.35%	1.48%
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	409.3	921.4	1,326
EBIT ¹	169.5	540.6	315.5	75.23	6.191	289.8	783.8	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	-1,028	-1,346	-1,951
Reference price ²	5.71	8.73	6.85	5.93	8.61	16.62	16.62	16.62
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	36.3x	-	-	0.49%	22.87B
LYNAS RARE EARTHS LIMITED	66.23x	15.32x	37.72x	-.--%	11.67B
MP MATERIALS CORP.	-228.9x	22.39x	70.69x	-.--%	10.46B
SHENGHE RESOURCES HOLDING CO., LTD	31.04x	-	-	-	6.21B
USA RARE EARTH, INC.	-23.19x	-	-	-	4.89B
CHINA KINGS RESOURCES GROUP CO.,LTD.	29.34x	-	-	-	2.05B
EVOLUTION METALS & TECHNOLOGIES CORP.	-3.74x	-	-	-	1.88B
REALLOYS INC.	-6.96x	-	-	-	1.02B
ARAFURA RARE EARTHS LIMITED	-124.28x	708.07x	-18.01x	-	925M
Average	-24.91x	248.59x	30.13x	0.16%	6.89B
Weighted average by Cap.	-12.61x	46.32x	50.44x	0.25%