Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:11:45 2026-06-30 EDT			5-day change	1st Jan Change
18.06 ^AUD	-2.48%		-2.85%	+45.18%

06:19am	Barrenjoey Markets Downgrades Lynas Rare Earths to Neutral from Overweight; Price Target is AU$20	MT
06-23	Macquarie Upgrades Lynas Rare Earths to Outperform from Neutral; Price Target is AU$22	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	18,640	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	131.44%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	17,639	17,107	16,401
Change	-	49.92%	-21.64%	-6.69%	54.87%	119.42%	-3.02%	-4.12%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	63.8x	26.5x	18.8x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	5.13x	4.32x	3.59x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.5x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	17.3x	10.4x	8.32x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	16.4x	9.59x	7.32x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	37.2x	16.4x	11.1x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	51.8x	19.5x	12.7x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	94.5x	31.7x	20.7x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.06%	3.16%	4.84%
Dividend per Share ²	-	-	-	-	-	-	-	0.2739
Rate of return	-	-	-	-	-	-	-	1.48%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.2903	0.6977	0.9871
Distribution rate	-	-	-	-	-	-	-	27.7%
Net sales ¹	489	920	739.3	463.3	556.5	1,076	1,784	2,240
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	474.4	1,043	1,481
EBIT ¹	169.5	540.6	315.5	75.23	6.191	340.8	877.7	1,290
Net income ¹	157.1	540.8	310.7	84.51	7.99	290.4	702.2	994.8
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,001	-1,534	-2,239
Reference price ²	5.71	8.73	6.85	5.93	8.61	18.52	18.52	18.52
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	63.8x	16.4x	37.18x	-.--%	12.83B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	36.78x	-	-	0.44%	25.32B
MP MATERIALS CORP.	-2277.99x	20.68x	56.91x	-.--%	9.74B
SHENGHE RESOURCES HOLDING CO., LTD	37.16x	-	-	-	7.38B
USA RARE EARTH, INC.	-24x	-	-	-	4.81B
CHINA KINGS RESOURCES GROUP CO.,LTD.	34.2x	-	-	-	2.36B
REALLOYS INC.	-6.56x	-	-	-	871M
BRAZILIAN RARE EARTHS LIMITED	-30.67x	-	-27.84x	-.--%	842M
ARAFURA RARE EARTHS LIMITED	-90.38x	-	-2.76x	-	757M
Average	-250.85x	18.54x	15.87x	0.11%	7.21B
Weighted average by Cap.	-312.86x	18.25x	41.62x	0.23%