Company Valuation: Renascor Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 11.98 127.8 323.2 482.5 223.6 134.8
Change - 966.79% 152.96% 49.3% -53.65% -39.73%
Enterprise Value (EV) 1 10.12 110.5 249.1 393.2 143.8 30.19
Change - 991.72% 125.5% 57.84% -63.43% -79.01%
P/E -9.01x -68x -150x 1,061x 131x 75.8x
PBR 0.66x 3.63x 3.36x 2.9x 1.33x 0.79x
PEG - -679.32x - -9x 0x 18.87x
Capitalization / Revenue - 15,969,049,000x - 1,892,107,545,098x 414,152,525,926x 1,797,162,413x
EV / Revenue - - - - - -
EV / EBITDA -11.3x -126x -192x -156x -43.8x -9.61x
EV / EBIT -8.49x -125x -166x -155x -43.6x -9.56x
EV / FCF -3.84x -72.5x -44.7x -7.08x -9.91x -4x
FCF Yield -26% -1.38% -2.24% -14.1% -10.1% -25%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000999 -0.001 -0.001 0.000179 0.000672 0.000699
Distribution rate - - - - - -
Net sales - 0.008 - 0.000255 0.00054 0.075
EBITDA 1 -0.899 -0.8792 -1.299 -2.527 -3.282 -3.142
EBIT 1 -1.192 -0.881 -1.503 -2.542 -3.299 -3.157
Net income 1 -1.073 -0.8772 -1.497 0.4247 1.708 1.829
Net Debt 1 -1.856 -17.27 -74.04 -89.27 -79.84 -104.6
Reference price 2 0.0090 0.0680 0.1500 0.1900 0.0880 0.0530
Nbr of stocks (in thousands) 1,330,606 1,878,712 2,154,413 2,539,407 2,541,391 2,543,154
Announcement Date 9/29/20 9/30/21 9/30/22 9/29/23 9/30/24 9/30/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 101M
22.6x8.7x13.38x2.22% 146B
20.21x3.05x7.3x0.99% 86.24B
12.38x1.56x5.91x2.76% 57.46B
19.42x3.52x11.8x1.06% 19.33B
8.27x0.27x8.21x4.9% 19.17B
31.17x - - 0.57% 17.68B
10.93x1.27x5.45x3.06% 13.52B
8.04x1.71x2.81x-.--% 13.19B
Average 16.63x 2.87x 7.84x 1.95% 41.45B
Weighted average by Cap. 19.04x 4.90x 9.64x 1.97%

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. RNU Stock
  4. Valuation Renascor Resources Limited