Company Valuation: Renegade Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 5.278 7.037 11.38 20.48 3.865 4.14
Change - 33.33% 61.68% 80.01% -81.13% 7.1%
Enterprise Value (EV) 1 4.871 4.304 11.19 19.28 4.602 3.379
Change - -11.64% 159.93% 72.36% -76.13% -26.57%
P/E -4.62x 7.48x -7.03x -14.3x -2.27x -2.28x
PBR 2.05x 1.91x 4.02x 3.84x 1.01x 0.95x
PEG - -0x 0x 0.4x -0.1x 0.1x
Capitalization / Revenue 5,278x - 2,638x 3,571x 213x 52x
EV / Revenue 4,871x - 2,594x 3,362x 253x 42.4x
EV / EBITDA -16.1x - -12.4x -10.8x -3.97x -3.66x
EV / EBIT -6.2x -7.57x -12.2x -10.7x -2.86x -2.99x
EV / FCF -1.87x 6.09x -5.85x -18.1x -4.5x -1.35x
FCF Yield -53.4% 16.4% -17.1% -5.51% -22.2% -74%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0013 0.001069 -0.001707 -0.001118 -0.001319 -0.000879
Distribution rate - - - - - -
Net sales 1 0.001 - 0.004313 0.005736 0.0182 0.0797
EBITDA 1 -0.303 - -0.9015 -1.783 -1.16 -0.9224
EBIT 1 -0.7858 -0.5686 -0.9183 -1.799 -1.611 -1.13
Net income 1 -1.088 0.9766 -1.537 -1.141 -1.694 -1.719
Net Debt 1 -0.4067 -2.733 -0.1897 -1.197 0.7371 -0.7604
Reference price 2 0.006000 0.008000 0.012000 0.016000 0.003000 0.002000
Nbr of stocks (in thousands) 879,627 879,627 948,124 1,280,053 1,288,363 2,069,797
Announcement Date 9/30/21 9/30/22 9/29/23 9/30/24 9/30/25 9/25/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.91M
16x3.73x6.74x3.67% 208B
10.65x2.52x5.57x5.61% 146B
13.93x4.1x6.78x3.47% 98.69B
11.13x0.37x5.93x3.11% 84.6B
26.87x5.99x16.04x-.--% 60B
100.1x3.06x7.48x1.75% 54.43B
14.09x2.93x5.68x0.58% 30.79B
10.93x3.48x5.27x5.61% 23.31B
9.8x3.6x6.07x5.03% 22.52B
Average 23.72x 3.31x 7.28x 3.2% 72.82B
Weighted average by Cap. 20.83x 3.24x 7.13x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Renegade Exploration Limited

Historical PBR trend

Valuation ratios - PBR - Renegade Exploration Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Renegade Exploration Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Renegade Exploration Limited

  1. Stock Market
  2. Stocks
  3. RNX Stock
  4. Valuation Renegade Exploration Limited