|
Delayed
Australian S.E.
22:42:02 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 25.34 AUD | -0.30% |
|
+2.20% | -5.22% |
| 10-27 | Australian shares close higher for third straight day; inflation data in focus | RE |
| 10-26 | Australian shares eke out gains as miners override bank weakness | RE |
Company Valuation: Northern Star Resources Limited
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 | 36,201 | - | - |
| Change | - | 74.35% | 7.44% | 77.4% | 1.89% | 34.16% | - | - |
| Enterprise Value (EV) 1 | 7,910 | 13,533 | 14,994 | 26,055 | 27,360 | 37,401 | 36,703 | 35,546 |
| Change | - | 71.09% | 10.79% | 73.77% | 5.01% | 36.7% | -1.87% | -3.15% |
| P/E | 18.6x | 24x | 23.6x | 16.6x | 16.4x | 21.2x | 12.5x | 10.1x |
| PBR | 0.97x | 1.64x | 1.7x | 1.78x | 1.72x | 2.17x | 1.92x | 1.69x |
| PEG | - | 0.7x | 2.47x | 0x | 4.46x | 6.02x | 0.2x | 0.4x |
| Capitalization / Revenue | 2.13x | 3.36x | 3.03x | 4.13x | 3.54x | 4.2x | 3.31x | 3.06x |
| EV / Revenue | 2.12x | 3.28x | 3.05x | 4.06x | 3.59x | 4.34x | 3.35x | 3x |
| EV / EBITDA | 5.21x | 8.8x | 6.84x | 7.44x | 6.41x | 8.8x | 5.87x | 5.16x |
| EV / EBIT | 11.9x | 28.3x | 14.1x | 12.2x | 10.2x | 14.3x | 8.44x | 7.38x |
| EV / FCF | 11x | 43.8x | 26.3x | 18.3x | 43.6x | 40.1x | 14.3x | 11.4x |
| FCF Yield | 9.08% | 2.28% | 3.8% | 5.46% | 2.29% | 2.49% | 6.98% | 8.75% |
| Dividend per Share 2 | 0.215 | 0.265 | 0.4 | 0.55 | 0.55 | 0.4941 | 0.7344 | 0.8215 |
| Rate of return | 3.14% | 2.19% | 3.08% | 2.96% | 2.9% | 1.94% | 2.89% | 3.23% |
| EPS 2 | 0.368 | 0.503 | 0.551 | 1.116 | 1.157 | 1.198 | 2.034 | 2.514 |
| Distribution rate | 58.4% | 52.7% | 72.6% | 49.3% | 47.5% | 41.3% | 36.1% | 32.7% |
| Net sales 1 | 3,735 | 4,131 | 4,921 | 6,415 | 7,623 | 8,612 | 10,943 | 11,835 |
| EBITDA 1 | 1,517 | 1,537 | 2,192 | 3,502 | 4,271 | 4,252 | 6,254 | 6,891 |
| EBIT 1 | 662.5 | 478 | 1,060 | 2,136 | 2,675 | 2,621 | 4,348 | 4,814 |
| Net income 1 | 429.8 | 585 | 638.5 | 1,340 | 1,664 | 1,756 | 2,986 | 3,597 |
| Net Debt 1 | -59.6 | -362 | 64.9 | -428.5 | 377.2 | 1,200 | 501.5 | -655.1 |
| Reference price 2 | 6.84 | 12.08 | 13.00 | 18.55 | 18.95 | 25.42 | 25.42 | 25.42 |
| Nbr of stocks (in thousands) | 1,165,126 | 1,150,246 | 1,148,366 | 1,427,678 | 1,423,898 | 1,424,126 | - | - |
| Announcement Date | 8/28/22 | 8/23/23 | 8/21/24 | 8/20/25 | 8/19/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.17x | 4.33x | 8.77x | 1.95% | 25.39B | |
| 12.05x | 4.36x | 6.85x | 0.93% | 117B | |
| 9.46x | 1.65x | 5.47x | 3.53% | 107B | |
| 15.39x | 5.82x | 8.19x | 0.97% | 91.51B | |
| 11.3x | 2.95x | 4.55x | 2.24% | 64.56B | |
| 27.5x | 16.17x | 19.36x | 0.62% | 57.18B | |
| 30.4x | 18.43x | 19.86x | 0.74% | 45.58B | |
| 10.77x | 3.45x | 5.17x | 4.22% | 44.27B | |
| 13.31x | 4.27x | 6.16x | 2.3% | 41.08B | |
| 7.72x | 2.71x | 4.01x | 5.42% | 31.7B | |
| Average | 15.91x | 6.41x | 8.84x | 2.29% | 62.52B | |
| Weighted average by Cap. | 14.91x | 5.92x | 8.44x | 2.07% |
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
- NST Stock
- Valuation Northern Star Resources Limited
Select your edition
All financial news and data tailored to specific country editions
