Company Valuation: Prospect Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 78.41 435.3 73.96 74.2 119.1 166.4 - -
Change - 455.15% -83.01% 0.32% 60.52% 39.7% - -
Enterprise Value (EV) 78.41 435.3 73.96 74.2 119.1 166.4 166.4 166.4
Change - 455.15% -83.01% 0.32% 60.52% 39.7% 0% 0%
P/E -19.8x - -13.4x - - - - -
PBR - 0.85x - 2.58x 2x 3.33x 0.32x 0.34x
PEG - - - - - - - -
Capitalization / Revenue - 77x - - - - - 2.89x
EV / Revenue - 0x - - - - - 2.89x
EV / EBITDA - -0x - -0x -0x -10.4x -9.79x 9.4x
EV / EBIT - - - - - - - -
EV / FCF - 0x - -0x -0x -6.93x -0.44x -0.38x
FCF Yield - 103% - -12.6% -11.6% -14.4% -228% -263%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0106 - -0.0119 - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 5.65 - - - - - 57.6
EBITDA 1 - -17.82 - -6.511 -7.513 -16 -17 17.7
EBIT - - - - - - - -
Net income -3.458 - -5.482 - - - - -
Net Debt - - - - - - - -
Reference price 2 0.2100 0.9700 0.1600 0.1550 0.1700 0.2000 0.2000 0.2000
Nbr of stocks (in thousands) 373,381 448,759 462,259 478,680 700,587 831,910 - -
Announcement Date 9/30/21 9/23/22 9/21/23 9/24/24 9/28/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.05x9.26x14.25x2.11% 156B
22.4x3.36x8.04x0.9% 95.48B
12x1.52x5.82x2.85% 56.26B
44.25x - - 0.44% 23.07B
22.52x4.06x12.97x0.89% 22.62B
8.63x0.28x8.46x4.7% 20.05B
21x1.24x10.32x2.09% 17.25B
11.29x1.58x10.93x2.87% 16.17B
Average 20.77x 3.04x 10.11x 2.11% 50.85B
Weighted average by Cap. 21.66x 5.20x 10.77x 1.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PSC Stock
  4. PRSTF Stock
  5. Valuation Prospect Resources Limited