Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:16:35 2026-06-26 EDT			5-day change	1st Jan Change
18.54 ^AUD	-0.86%		+1.98%	+49.04%

06-23	Macquarie Upgrades Lynas Rare Earths to Outperform from Neutral; Price Target is AU$22	MT
06-22	Lynas Rare Earths to Revise Malaysia Expansion EIA After Regulatory Review	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	18,661	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	131.69%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	17,657	17,120	16,409
Change	-	49.92%	-21.64%	-6.69%	54.87%	119.64%	-3.04%	-4.15%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	62.9x	26.3x	18.5x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	5.13x	4.31x	3.58x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	17.3x	10.4x	8.28x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	16.4x	9.55x	7.28x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	37x	16.3x	11x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	51.2x	19.3x	12.6x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	92.2x	31.2x	20.2x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.08%	3.2%	4.95%
Dividend per Share ²	-	-	-	-	-	-	-	0.2814
Rate of return	-	-	-	-	-	-	-	1.52%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2947	0.7044	1.001
Distribution rate	-	-	-	-	-	-	-	28.1%
Net sales ¹	489	920	739.3	463.3	556.5	1,079	1,793	2,255
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	477.6	1,050	1,495
EBIT ¹	169.5	540.6	315.5	75.23	6.191	344.8	885.8	1,305
Net income ¹	157.1	540.8	310.7	84.51	7.99	294.5	708.9	1,008
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,004	-1,541	-2,251
Reference price ²	5.71	8.73	6.85	5.93	8.61	18.54	18.54	18.54
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	62.91x	16.37x	36.97x	-.--%	12.88B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	36.5x	-	-	0.44%	25.12B
MP MATERIALS CORP.	-2243.03x	20.35x	56x	-.--%	9.6B
SHENGHE RESOURCES HOLDING CO., LTD	39.12x	-	-	-	7.76B
USA RARE EARTH, INC.	-23.35x	-	-	-	4.68B
CHINA KINGS RESOURCES GROUP CO.,LTD.	33.95x	-	-	-	2.35B
REALLOYS INC.	-6.77x	-	-	-	899M
BRAZILIAN RARE EARTHS LIMITED	-32x	-	-29.16x	-.--%	882M
ARAFURA RARE EARTHS LIMITED	-90.38x	-	-2.76x	-	759M
Average	-247.01x	18.36x	15.26x	0.11%	7.21B
Weighted average by Cap.	-302.28x	18.07x	40.87x	0.23%