Company Valuation: Rox Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 52.92 216.4 836.1 - -
Change - 308.99% 286.33% - -
Enterprise Value (EV) 1 52.92 216.4 683.5 994.5 935.7
Change - 308.99% 215.79% 45.51% -5.91%
P/E -3.44x -8.43x -60x -30x 4.8x
PBR 1.24x 2.36x 3.22x 3.67x 2.1x
PEG - 0.94x 0.8x -0x -0x
Capitalization / Revenue - 336x 643x 78.5x 1.83x
EV / Revenue - 336x 526x 93.4x 2.04x
EV / EBITDA -6.49x -9.83x -40.7x -64.1x 3.44x
EV / EBIT - - -34.4x -25x 6.8x
EV / FCF -5.68x -9.28x -5.48x -3.2x -7.5x
FCF Yield -17.6% -10.8% -18.2% -31.2% -13.3%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0378 -0.0344 -0.01 -0.02 0.125
Distribution rate - - - - -
Net sales 1 - 0.645 1.3 10.65 457.8
EBITDA 1 -8.158 -22.03 -16.8 -15.52 272.1
EBIT 1 - - -19.86 -39.76 137.6
Net income 1 -13.7 -18.18 -12.53 -27.67 171.8
Net Debt 1 - - -152.7 158.4 99.54
Reference price 2 0.1300 0.2900 0.6000 0.6000 0.6000
Nbr of stocks (in thousands) 407,067 746,322 1,393,568 - -
Announcement Date 9/22/24 9/28/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-60x525.75x-40.67x - 600M
14.9x5.81x8.27x1.66% 54.63B
32.44x19.47x21.07x0.66% 51.3B
10.46x3.38x4.93x4.79% 40.39B
15.86x4.83x8.28x2.77% 20.39B
12.1x - - 4.93% 17.72B
6.24x1.78x3.35x4.45% 13B
18.58x13.79x16.17x0.69% 6.97B
44.88x6.34x9.83x1.35% 5.07B
Average 10.61x 72.64x 3.90x 2.66% 23.34B
Weighted average by Cap. 18.28x 10.49x 10.83x 2.54%

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. RXL Stock
  4. Valuation Rox Resources Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!