Company Valuation: Regis Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 981.3 1,382 1,326 3,317 4,566 6,286 - -
Change - 40.81% -4.07% 150.19% 37.68% 37.67% - -
Enterprise Value (EV) 1 1,125 1,476 1,343 2,811 4,566 4,950 4,623 4,545
Change - 31.21% -9% 109.35% 62.44% 8.4% -6.61% -1.68%
P/E 71.4x -56.8x -7.13x 13.1x 6.42x 8.07x 8.01x 9.01x
PBR 0.62x 0.9x 0.98x 2.05x - 2.38x 2.04x 1.84x
PEG - 0x -0x -0x 0x 0.84x 11.21x -0.8x
Capitalization / Revenue 0.97x 1.22x 1.05x 2.01x 1.94x 2.56x 2.51x 2.76x
EV / Revenue 1.11x 1.3x 1.06x 1.71x 1.94x 2.02x 1.84x 1.99x
EV / EBITDA 2.74x 3.67x 3.19x 3.6x 3.39x 3.64x 3.24x 3.75x
EV / EBIT 9.72x 89.5x 9.95x 7.07x 4.39x 4.9x 4.34x 5.45x
EV / FCF 44.9x 34.2x 6.69x 5.14x - 8.62x 5.21x 6.92x
FCF Yield 2.23% 2.92% 15% 19.4% - 11.6% 19.2% 14.5%
Dividend per Share 2 0.02 0.02 - 0.05 - 0.2576 0.2965 0.185
Rate of return 1.54% 1.09% - 1.14% - 3.1% 3.57% 2.23%
EPS 2 0.0182 -0.0322 -0.246 0.334 0.9392 1.029 1.036 0.9208
Distribution rate 110% -62.1% - 15% - 25% 28.6% 20.1%
Net sales 1 1,016 1,134 1,263 1,647 2,349 2,455 2,507 2,281
EBITDA 1 410.3 402 421 780.1 1,345 1,361 1,429 1,212
EBIT 1 115.7 16.49 135 397.8 1,039 1,009 1,066 834.5
Net income 1 13.78 -24.33 -186 254.4 715.1 712.3 786.4 699.6
Net Debt 1 143.4 93.86 17.17 -505.5 - -1,337 -1,664 -1,741
Reference price 2 1.300 1.830 1.755 4.390 6.030 8.300 8.300 8.300
Nbr of stocks (in thousands) 754,840 755,084 755,339 755,478 757,252 757,388 - -
Announcement Date 8/24/22 8/23/23 8/21/24 8/21/25 8/20/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.96x4.83x7.58x0.82% 134B
16.45x6.45x9.02x0.79% 104B
13.32x3.35x4.99x1.84% 75.27B
31.29x18.83x22.02x0.51% 69.71B
14.53x4.64x6.47x3.57% 57.78B
10.86x3.72x5.6x0.47% 37.13B
19.53x4.11x8.57x2% 25.31B
22.52x11.69x14.37x0.73% 22.27B
14.91x4.24x8.16x - 21.72B
Average 17.37x 6.88x 9.64x 1.34% 60.9B
Weighted average by Cap. 16.80x 6.85x 9.43x 1.25%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RRL Stock
  4. RKQ Stock
  5. Valuation Regis Resources Limited