Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:16 2026-07-24 EDT			5-day change	1st Jan Change
14.79 ^AUD	-2.12%		-6.92%	+18.89%

07-17	Lynas Rare Earths Faces Scrutiny From Malaysian Parliamentary Group Over US Rare Earth Supply Deal; Bloomberg	MT
07-08	Lynas Rare Earths' JS Link Deal Strengthens Downstream Strategy, Jefferies Says	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	14,886	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	84.83%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	13,859	13,539	12,935
Change	-	49.92%	-21.64%	-6.69%	54.87%	72.39%	-2.31%	-4.46%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	59.9x	24.5x	16.9x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.13x	3.61x	3.06x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	14.8x	9x	7.02x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	13.8x	8.18x	6.1x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	33.8x	14.7x	9.75x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	47.7x	17.3x	11.5x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	55.8x	25.6x	19.3x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.79%	3.91%	5.19%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.39%	1.67%
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	14.79	14.79	14.79
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.($)
LYNAS RARE EARTHS LIMITED	59.87x	13.75x	33.8x	-.--%	10.41B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	30.83x	-	-	0.54%	20.84B
MP MATERIALS CORP.	-481.46x	15.29x	45.4x	-.--%	7.35B
SHENGHE RESOURCES HOLDING CO., LTD	26.31x	-	-	-	5.24B
USA RARE EARTH, INC.	-16.2x	-	-	-	3.46B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.34x	-	-	-	1.97B
ARAFURA RARE EARTHS LIMITED	-75x	-	-5.68x	-	828M
BRAZILIAN RARE EARTHS LIMITED	-26.71x	-	-23.31x	-.--%	741M
Average	-56.75x	14.52x	12.55x	0.13%	6.36B
Weighted average by Cap.	-43.63x	14.39x	34.33x	0.28%