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 74.2 119.1 232.9 230.3 - -
Change - -83.01% 0.32% 60.52% 95.58% -1.14% - -
Enterprise Value (EV) 435.3 73.96 74.2 119.1 232.9 230.3 230.3 230.3
Change - -83.01% 0.32% 60.52% 95.58% -1.14% 0% 0%
P/E - -13.4x - - - - - -
PBR 0.85x - 2.58x 2x 1.84x 0.44x 0.47x 0.39x
PEG - - - - - - - -
Capitalization / Revenue 77x - - - - - 4x 0.68x
EV / Revenue 0x - - - - - 4x 0.68x
EV / EBITDA -0x - -0x -0x -0x -13.5x 13x 1.23x
EV / EBIT - - - - - - - -
EV / FCF 0x - -0x -0x -0x -0.61x -0.53x 2.28x
FCF Yield 103% - -12.6% -11.6% -11.8% -165% -190% 43.9%
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 0.2750 0.2750 0.2750
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.($)
- - - - 162M
25.01x9.68x14.81x2.17% 167B
22.24x3.4x7.94x0.87% 98.94B
9.35x1.07x4.44x3.58% 43.85B
21.37x4.45x6.8x2.18% 42.57B
62.83x3.98x12.28x0.07% 21.18B
16.33x3.08x10.49x1.2% 18.35B
5.78x0.26x6.67x6.71% 17.09B
7.13x1.31x3.96x0.51% 16.04B
Average 21.25x 3.40x 8.42x 2.16% 47.27B
Weighted average by Cap. 22.45x 5.55x 10.29x 1.99%

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