Company Valuation: Resource Base Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026
Market Cap 1 6.786 14.88 2.811 3.11 2.88
Change - 119.31% -81.11% 10.63% -7.41%
Enterprise Value (EV) 1 4.699 13.3 2.226 2.313 2.707
Change - 182.95% -83.26% 3.9% 17.03%
P/E -2.87x -2.83x -1x -1.18x -4.03x
PBR 0.96x 2.54x 0.91x 1.86x 3.08x
PEG 0x -0.1x 0x 0x 0.1x
Capitalization / Revenue - 1,488x - - -
EV / Revenue - 1,330x - - -
EV / EBITDA -2.25x -11.7x -3.76x -3.62x -4.25x
EV / EBIT -2.24x -3.4x -0.82x -1.01x -4.24x
EV / FCF -1.45x -14x -26.9x 40.3x -9.28x
FCF Yield -69% -7.13% -3.72% 2.48% -10.8%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0436 -0.0635 -0.034 -0.0228 -0.006205
Distribution rate - - - - -
Net sales 1 - 0.01 - - -
EBITDA 1 -2.087 -1.135 -0.5921 -0.6381 -0.6376
EBIT 1 -2.093 -3.909 -2.722 -2.294 -0.6381
Net income 1 -2.19 -4.036 -2.809 -2.358 -0.7148
Net Debt 1 -2.087 -1.586 -0.5851 -0.7969 -0.1726
Reference price 2 0.1250 0.1800 0.0340 0.0270 0.0250
Nbr of stocks (in thousands) 54,291 82,684 82,684 115,184 115,184
Announcement Date 9/21/22 9/29/23 9/30/24 9/30/25 9/29/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.42M
17.05x3.96x7.19x3.45% 216B
11.13x2.74x6x5.26% 158B
15.11x4.35x7.19x3.15% 99.56B
11.73x0.38x6.05x3.5% 88.2B
26.28x6.44x16.99x-.--% 64.51B
61.3x3.15x7.74x2.3% 57.2B
15.65x3.16x6.19x0.54% 31.73B
12.1x3.83x5.91x5.16% 26.18B
12.26x4.44x7.78x4.09% 23.21B
Average 20.29x 3.61x 7.89x 3.05% 76.52B
Weighted average by Cap. 18.67x 3.47x 7.61x 3.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Resource Base Limited

Historical PBR trend

Valuation ratios - PBR - Resource Base Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Resource Base Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Resource Base Limited

  1. Stock Market
  2. Stocks
  3. RBX Stock
  4. Valuation Resource Base Limited