Company Valuation: Redstone Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 9.347 5.158 5.925 3.239 3.103 3.915
Change - -44.82% 14.87% -45.33% -4.2% 26.17%
Enterprise Value (EV) 1 6.701 3.084 4.905 2.819 2.285 3.358
Change - -53.98% 59.05% -42.53% -18.94% 46.93%
P/E -24.7x -8.23x -11.5x -2.72x -5.15x -6x
PBR 0.99x 0.56x 0.6x 0.34x 0.33x 0.38x
PEG - -0.1x 0.4x -0x 0.1x 0.4x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -22.2x -5.04x -10.8x -5.73x -12x -5.61x
EV / EBIT -21.9x -5.01x -10.7x -2.42x -4.06x -5.61x
EV / FCF -10.6x -10.4x -2.38x -3.83x 4.91x -2.58x
FCF Yield -9.39% -9.66% -41.9% -26.1% 20.4% -38.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000526 -0.000851 -0.00061 -0.001287 -0.000582 -0.0005
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -0.3021 -0.6122 -0.4558 -0.4923 -0.1908 -0.5984
EBIT 1 -0.3062 -0.6151 -0.4571 -1.163 -0.5632 -0.5986
Net income 1 -0.3079 -0.6176 -0.4569 -1.159 -0.5434 -0.5879
Net Debt 1 -2.646 -2.074 -1.02 -0.4198 -0.8177 -0.5574
Reference price 2 0.013000 0.007000 0.007000 0.003500 0.003000 0.003000
Nbr of stocks (in thousands) 718,999 736,832 846,378 925,378 1,034,267 1,304,982
Announcement Date 9/29/21 9/30/22 9/29/23 9/30/24 9/30/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.72M
26.53x10.25x15.7x1.95% 174B
24.23x3.6x8.61x0.83% 103B
11.21x1.3x5.36x3.17% 51.44B
26.84x5.27x7.98x1.72% 49.59B
14.43x4.29x7.03x5.54% 24.15B
74.34x4.22x12.76x0.03% 22.86B
19.41x3.55x12.12x0.98% 21.78B
6.84x0.28x7.74x6.21% 18.67B
Average 25.48x 4.10x 9.66x 2.55% 51.72B
Weighted average by Cap. 24.96x 5.94x 11.08x 2.03%

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. RDS Stock
  4. Valuation Redstone Resources Limited