Valuation Perpetual Resources Limited

Stocks

Delayed Australian S.E. 01:46:39 2026-09-14 EDT			5-day change	1st Jan Change
0.0120 ^AUD	+9.09%		-7.69%	+33.33%

06-16	Perpetual Resources Limited entered into a definitive agreement to acquire Nevada Scheelite Mine in Mineral County, Nevada from Runcer Leasing, Inc. for $3.8 million.	CI
03-31	Perpetual Resources secures 8,714 hectares of tungsten tenure in Brazil	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	15.95	57.18	21.16	4.909	6.4	10.48
Change	-	258.6%	-62.99%	-76.8%	30.37%	63.72%
Enterprise Value (EV) ¹	14.82	53.77	20.03	3.614	5.491	9.652
Change	-	262.8%	-62.74%	-81.96%	51.93%	75.8%
P/E	-20x	-74.2x	-12.6x	-0.99x	-1.14x	-10x
PBR	3.15x	6.34x	2.57x	1x	2.88x	2.73x
PEG	-	3.9x	-0x	-0x	0.35x	0.1x
Capitalization / Revenue	1,595x	-	96,193x	-	419x	-
EV / Revenue	1,482x	-	91,067x	-	360x	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-27.9x	-62.3x	-12x	-0.74x	-1x	-10.3x
EV / FCF	-44.2x	-38.2x	-12.8x	13.3x	-14.2x	-4.45x
FCF Yield	-2.26%	-2.62%	-7.78%	7.52%	-7.04%	-22.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.001999	-0.001618	-0.003416	-0.009099	-0.0088	-0.001199
Distribution rate	-	-	-	-	-	-
Net sales ¹	0.01	-	0.00022	-	0.0153	-
EBITDA	-	-	-	-0.9568	-1.383	-0.9251
EBIT ¹	-0.5311	-0.8626	-1.676	-4.861	-5.5	-0.9356
Net income ¹	-0.6407	-0.7168	-1.676	-4.839	-5.438	-0.9036
Net Debt ¹	-1.126	-3.418	-1.128	-1.295	-0.9096	-0.8263
Reference price ²	0.0400	0.1200	0.0430	0.0090	0.0100	0.0120
Nbr of stocks (in thousands)	398,653	476,528	492,151	545,484	640,030	873,228
Announcement Date	8/30/20	8/20/21	9/23/22	9/15/23	9/30/24	9/30/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PERPETUAL RESOURCES LIMITED	-	-	-	-	8.52M
SOUTHERN COPPER CORPORATION	24.97x	9.65x	14.79x	2.07%	163B
FREEPORT-MCMORAN INC.	23.95x	3.58x	8.53x	0.84%	102B
CMOC GROUP LIMITED	12.11x	1.4x	5.81x	2.92%	55.26B
JX ADVANCED METALS CORPORATION	19.92x	3.73x	12.72x	0.88%	22.88B
JIANGXI COPPER COMPANY LIMITED	6.82x	0.29x	7.6x	6.22%	20.27B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	32.57x	-	-	1.25%	19.88B
KOREA ZINC COMPANY, LTD.	20.71x	1.2x	10.33x	2.12%	17.94B
SUMITOMO METAL MINING CO., LTD.	10.97x	1.51x	10.4x	2.96%	16.58B
Average	19.00x	3.05x	10.02x	2.41%	46.47B
Weighted average by Cap.	21.49x	5.42x	11.07x	2.02%