Company Valuation: Prospect Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 435.3 73.96 74.2 119.1 232.9 205.2 - -
Change - -83.01% 0.32% 60.52% 95.58% -11.92% - -
Enterprise Value (EV) 435.3 73.96 74.2 119.1 232.9 205.2 205.2 205.2
Change - -83.01% 0.32% 60.52% 95.58% -11.92% 0% 0%
P/E - -13.4x - - - - - -
PBR 0.85x - 2.58x 2x 1.84x 0.4x 0.42x 0.35x
PEG - - - - - - - -
Capitalization / Revenue 77x - - - - - 3.56x 0.61x
EV / Revenue 0x - - - - - 3.56x 0.61x
EV / EBITDA -0x - -0x -0x -0x -12.1x 11.6x 1.1x
EV / EBIT - - - - - - - -
EV / FCF 0x - -0x -0x -0x -0.54x -0.47x 2.03x
FCF Yield 103% - -12.6% -11.6% -11.8% -185% -213% 49.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0119 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 5.65 - - - - - 57.6 337.1
EBITDA 1 -17.82 - -6.511 -7.513 -6.5 -17 17.7 186.8
EBIT - - - - - - - -
Net income - -5.482 - - - - - -
Net Debt - - - - - - - -
Reference price 2 0.9700 0.1600 0.1550 0.1700 0.2800 0.2450 0.2450 0.2450
Nbr of stocks (in thousands) 448,759 462,259 478,680 700,587 831,910 837,391 - -
Announcement Date 9/23/22 9/21/23 9/24/24 9/28/25 9/24/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 139M
20.75x8.08x12.3x2.6% 140B
19.13x2.97x7x1% 85.01B
20.34x4.27x6.53x2.26% 41B
8.84x0.91x4.25x3.92% 39.45B
11.65x3.67x5.88x6.76% 22.57B
54.48x3.52x10.64x0.09% 18.74B
13.32x4.31x8.31x-.--% 14.61B
10.61x1.34x5.59x3.15% 14.11B
Average 19.89x 3.63x 7.56x 2.47% 42B
Weighted average by Cap. 19.55x 4.86x 8.75x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prospect Resources Limited

Historical PBR trend

Valuation ratios - PBR - Prospect Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prospect Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prospect Resources Limited

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