Company Valuation: Resource Base Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 6.786 14.88 2.811 3.11
Change - 119.31% -81.11% 10.63%
Enterprise Value (EV) 1 4.699 13.3 2.226 2.313
Change - 182.95% -83.26% 3.9%
P/E -2.87x -2.83x -1x -1.18x
PBR 0.96x 2.54x 0.91x 1.86x
PEG 0x -0.1x 0x 0x
Capitalization / Revenue - 1,488x - -
EV / Revenue - 1,330x - -
EV / EBITDA -2.25x -11.7x -3.76x -3.62x
EV / EBIT -2.24x -3.4x -0.82x -1.01x
EV / FCF -1.45x -14x -26.9x 40.3x
FCF Yield -69% -7.13% -3.72% 2.48%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0436 -0.0635 -0.034 -0.0228
Distribution rate - - - -
Net sales 1 - 0.01 - -
EBITDA 1 -2.087 -1.135 -0.5921 -0.6381
EBIT 1 -2.093 -3.909 -2.722 -2.294
Net income 1 -2.19 -4.036 -2.809 -2.358
Net Debt 1 -2.087 -1.586 -0.5851 -0.7969
Reference price 2 0.1250 0.1800 0.0340 0.0270
Nbr of stocks (in thousands) 54,291 82,684 82,684 115,184
Announcement Date 9/21/22 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.($)
- - - - 2.28M
20.51x4.03x7.21x3.55% 224B
12.4x2.95x6.43x4.79% 173B
15.67x4.45x7.39x3.22% 101B
12.76x0.41x6.18x3.25% 90.47B
23.66x6.32x14.77x-.--% 61.6B
44.89x3.2x7.83x1.78% 58.02B
15.23x3.15x6.23x0.59% 32.39B
12.35x4x6.01x4.62% 27.26B
13.53x4.87x8.65x3.76% 26.45B
Average 19.00x 3.71x 7.85x 2.84% 79.4B
Weighted average by Cap. 18.54x 3.54x 7.54x 3.26%

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. RBX Stock
  4. Valuation Resource Base Limited