Valuation Rainbow Rare Earths Limited OTC Markets

Stocks

Market Closed - OTC Markets 13:24:30 2026-09-01 EDT			5-day change	1st Jan Change
0.4800 ^USD	+60.00%		+60.00%	+128.35%

08-14	Rainbow Rare Earths non-executive buys over 95,000 shares	AN
08-05	Rainbow Rare Earths Limited Announces Appointment of James Beams to the Board as Executive Director, with Effective August 5, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.41	78.86	72.3	81.65	97.01	209.1	-	-
Change	-	-17.35%	-8.32%	12.94%	18.81%	115.52%	-	-
Enterprise Value (EV) ¹	95.41	75.48	64.68	82.01	93.5	196.9	209.9	255.8
Change	-	-20.89%	-14.31%	26.8%	14.01%	110.59%	6.61%	21.87%
P/E	-33.4x	-19.8x	-5.41x	-19.3x	-30.8x	-29.1x	-59x	-30.9x
PBR	-	-	5.1x	5.08x	7.28x	10.8x	16.2x	4.64x
PEG	-	-0.7x	-0x	0.3x	1.1x	-0x	1.2x	-0.3x
Capitalization / Revenue	-	-	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-	-23.1x	-5.09x	-23.3x	-23.7x	-51.8x	-43.4x	-49.5x
EV / EBIT	-	-	-4.94x	-23x	-22.9x	-98.5x	-60x	-48.7x
EV / FCF	-	-20.3x	-12.2x	-6.18x	-16.2x	-39.4x	-26.1x	-2.13x
FCF Yield	-	-4.94%	-8.21%	-16.2%	-6.16%	-2.54%	-3.83%	-47%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.006	-0.0076	-0.0223	-0.0067	-0.0049	-0.0112	-0.0055	-0.0105
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	-	-	-	-	-	-
EBITDA ¹	-	-3.274	-12.7	-3.515	-3.948	-3.8	-4.833	-5.167
EBIT ¹	-	-	-13.08	-3.567	-4.087	-2	-3.5	-5.25
Net income ¹	-2.69	-3.88	-11.98	-4.175	-3.136	-7.867	-5.167	-11.27
Net Debt ¹	-	-3.381	-7.621	0.358	-3.508	-12.17	0.85	46.75
Reference price ²	0.2003	0.1504	0.1207	0.1295	0.1507	0.3245	0.3245	0.3245
Nbr of stocks (in thousands)	476,411	524,406	598,859	630,317	643,688	644,271	-	-
Announcement Date	10/28/21	10/24/22	10/30/23	10/18/24	10/27/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	32.99x	2.73x	20.86x	0.58%	20.82B
LYNAS RARE EARTHS LIMITED	26.8x	8.66x	15.79x	0.53%	11.11B
MP MATERIALS CORP.	-198.33x	20.77x	67.85x	-.--%	9.71B
SHENGHE RESOURCES HOLDING CO., LTD	24.42x	-	-	-	5.67B
USA RARE EARTH, INC.	-20.42x	-	-	-	4.31B
CHINA KINGS RESOURCES GROUP CO.,LTD.	27.38x	-	-	-	1.92B
EVOLUTION METALS & TECHNOLOGIES CORP.	-3.92x	-	-	-	1.88B
ARAFURA RARE EARTHS LIMITED	-122.52x	-	-35.3x	-	810M
Average	-29.20x	10.72x	17.30x	0.37%	7.03B
Weighted average by Cap.	-16.80x	8.52x	29.21x	0.43%