Valuation Lynas Rare Earths Limited Deutsche Boerse AG
Stocks
LYI
AU000000LYC6
Non-Gold Precious Metals & Minerals
|
Market Closed -
Deutsche Boerse AG
15:40:24 2026-09-16 EDT
|
After hours 15:58:00 | |||
| 8.500 EUR | +1.15% |
|
8.472 | -0.33% |
| 09-02 | Lynas Rare Earths Discussed Earlier Takeover Talks That Did Not Proceed, Says Reuters | MT |
| 09-02 | Lynas Rare Earths says it was in takeover talks earlier this year | RE |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 13,930 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -23.37% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 12,806 | 12,133 | 11,313 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -26.01% | -5.26% | -6.75% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 24.2x | 16.8x | 13x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 3.42x | 2.85x | 2.39x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.4x | 0.4x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 8.44x | 6.7x | 5.48x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 7.76x | 5.83x | 4.45x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 14.1x | 9.48x | 6.8x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 16.8x | 11.3x | 7.63x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 27.6x | 17.9x | 13.4x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 3.62% | 5.59% | 7.46% |
| Dividend per Share 2 | - | - | - | - | - | 0.0817 | 0.1284 | 0.4404 |
| Rate of return | - | - | - | - | - | 0.59% | 0.93% | 3.18% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5717 | 0.8247 | 1.068 |
| Distribution rate | - | - | - | - | - | 14.3% | 15.6% | 41.2% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,651 | 2,079 | 2,541 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 905.5 | 1,279 | 1,663 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 761.3 | 1,072 | 1,482 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 576.5 | 831.6 | 1,076 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,124 | -1,797 | -2,617 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 13.84 | 13.84 | 13.84 |
| Nbr of stocks (in thousands) | 902,412 | 933,815 | 934,718 | 935,447 | 1,006,503 | 1,006,503 | - | - |
| Announcement Date | 8/25/22 | 8/28/23 | 8/27/24 | 8/27/25 | 8/25/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.84x | 2.64x | 21.3x | 0.6% | 20.1B | |
| 24.19x | 7.75x | 14.13x | 0.59% | 9.93B | |
| -178.83x | 18.76x | 60.39x | -.--% | 8.76B | |
| 23.92x | - | - | - | 5.56B | |
| -17.86x | - | - | - | 3.77B | |
| -4.3x | - | - | - | 2.06B | |
| 52.93x | - | - | - | 1.85B | |
| -66.15x | - | -13.98x | - | 736M | |
| -13.15x | - | -11.06x | -.--% | 675M | |
| Average | -16.38x | 9.72x | 14.16x | 0.3% | 5.94B | |
| Weighted average by Cap. | -11.02x | 7.59x | 26.86x | 0.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LYC Stock
- LYI Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
