Valuation Northern Star Resources Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:41:34 2026-10-02 EDT			5-day change	1st Jan Change
14.98 ^EUR	+2.61%		+8.50%	-1.28%

06:20am	Northern Star Prepares for Non-Core Asset Sales	CI
02:48am	Australian Shares Rise; Maas Group-Backed Firmus Reportedly Valued at Nearly AU$44 Billion in IPO Pricing	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,969	13,895	14,929	26,483	26,983	34,192	-	-
Change	-	74.35%	7.44%	77.4%	1.89%	26.72%	-	-
Enterprise Value (EV) ¹	7,910	13,533	14,994	26,055	27,360	35,578	34,444	33,573
Change	-	71.09%	10.79%	73.77%	5.01%	30.04%	-3.19%	-2.53%
P/E	18.6x	24x	23.6x	16.6x	16.4x	18.8x	11.6x	9.92x
PBR	0.97x	1.64x	1.7x	1.78x	1.72x	2.05x	1.83x	1.62x
PEG	-	0.7x	2.47x	0x	4.46x	1.8x	0.2x	0.6x
Capitalization / Revenue	2.13x	3.36x	3.03x	4.13x	3.54x	3.9x	3.13x	2.92x
EV / Revenue	2.12x	3.28x	3.05x	4.06x	3.59x	4.06x	3.15x	2.87x
EV / EBITDA	5.21x	8.8x	6.84x	7.44x	6.41x	8.41x	5.57x	4.97x
EV / EBIT	11.9x	28.3x	14.1x	12.2x	10.2x	13.5x	8.08x	7.24x
EV / FCF	11x	43.8x	26.3x	18.3x	43.6x	32.2x	13.5x	9.8x
FCF Yield	9.08%	2.28%	3.8%	5.46%	2.29%	3.11%	7.42%	10.2%
Dividend per Share ²	0.215	0.265	0.4	0.55	0.55	0.4936	0.7435	0.8288
Rate of return	3.14%	2.19%	3.08%	2.96%	2.9%	2.05%	3.1%	3.45%
EPS ²	0.368	0.503	0.551	1.116	1.157	1.279	2.071	2.422
Distribution rate	58.4%	52.7%	72.6%	49.3%	47.5%	38.6%	35.9%	34.2%
Net sales ¹	3,735	4,131	4,921	6,415	7,623	8,773	10,920	11,707
EBITDA ¹	1,517	1,537	2,192	3,502	4,271	4,230	6,180	6,759
EBIT ¹	662.5	478	1,060	2,136	2,675	2,642	4,265	4,640
Net income ¹	429.8	585	638.5	1,340	1,664	1,875	2,984	3,406
Net Debt ¹	-59.6	-362	64.9	-428.5	377.2	1,386	251.5	-619.5
Reference price ²	6.84	12.08	13.00	18.55	18.95	24.02	24.02	24.02
Nbr of stocks (in thousands)	1,165,126	1,150,246	1,148,366	1,427,678	1,423,898	1,423,487	-	-
Announcement Date	8/28/22	8/23/23	8/21/24	8/20/25	8/19/26	-	-	-

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.($)
NEWMONT CORPORATION	11.6x	4.3x	6.73x	0.91%	120B
ZIJIN MINING GROUP COMPANY LIMITED	9.78x	1.76x	5.77x	3.47%	115B
AGNICO EAGLE MINES LIMITED	14.44x	5.61x	7.85x	0.9%	91.44B
BARRICK MINING CORPORATION	11.54x	2.91x	4.47x	2.24%	65.81B
WHEATON PRECIOUS METALS CORP.	27.59x	16.53x	19.32x	0.59%	60.39B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	15x	5.04x	7.11x	1.8%	48.37B
ANGLOGOLD ASHANTI PLC	11.38x	3.76x	5.51x	4.02%	48.08B
FRANCO-NEVADA CORPORATION	29.02x	17.24x	18.62x	0.75%	45.43B
GOLD FIELDS LIMITED	7.77x	2.76x	4.06x	5.54%	32.01B
Average	15.35x	6.66x	8.83x	2.25%	69.64B
Weighted average by Cap.	14.53x	5.93x	8.35x	2.02%