Company Valuation: Tasman Resources Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 19.46 7.383 4.276 2.851 4.19 27.12
Change - -62.07% -42.08% -33.33% 46.99% 547.11%
Enterprise Value (EV) 1 18.72 9.993 11.86 15.9 20.46 21.46
Change - -46.62% 18.68% 34.03% 28.71% 4.9%
P/E -6.6x -2.84x -0.72x -0.22x -0.82x 1.09x
PBR 0.74x 0.31x 0.26x 0.76x 1.2x 2.35x
PEG - 0.2x -0x -0x 0x -0x
Capitalization / Revenue 5.89x 1.48x 0.9x 1.41x 1.71x 1.39x
EV / Revenue 5.67x 2x 2.49x 7.88x 8.37x 1.1x
EV / EBITDA -4.21x -1.95x -2.12x -2.93x -4.85x 1.27x
EV / EBIT -2.53x -1.53x -1.77x -0.94x -3.97x 1.28x
EV / FCF -2.78x -2.1x -1.96x 60.2x -2.79x 1.24x
FCF Yield -36% -47.6% -51.1% 1.66% -35.9% 80.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.022 -0.0194 -0.0419 -0.0921 -0.0182 0.0448
Distribution rate - - - - - -
Net sales 1 3.304 5.004 4.757 2.017 2.446 19.44
EBITDA 1 -4.444 -5.112 -5.583 -5.424 -4.221 16.94
EBIT 1 -7.4 -6.527 -6.687 -16.91 -5.151 16.83
Net income 1 -2.69 -2.601 -5.719 -13.13 -3.017 17.51
Net Debt 1 -0.7422 2.61 7.583 13.04 16.27 -5.655
Reference price 2 0.1450 0.0550 0.0300 0.0200 0.0150 0.0490
Nbr of stocks (in thousands) 134,230 134,230 142,534 142,534 279,353 553,381
Announcement Date 9/30/21 9/30/22 9/21/23 10/30/24 9/30/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.41M
16.31x3.79x6.88x3.59% 212B
11.32x2.65x5.84x5.28% 154B
15.6x4.49x7.41x3.05% 103B
12.06x0.39x6.26x3% 91.3B
26.5x6.24x16.65x-.--% 62.37B
100.58x3.15x7.81x1.15% 57.85B
14.91x3.05x6.01x0.55% 31.71B
12.3x3.99x6.04x4.98% 26.73B
11.93x4.32x7.52x3.99% 24.04B
Average 24.61x 3.56x 7.82x 2.84% 76.39B
Weighted average by Cap. 21.58x 3.39x 7.49x 3.24%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tasman Resources Ltd

Historical PBR trend

Valuation ratios - PBR - Tasman Resources Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tasman Resources Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tasman Resources Ltd

  1. Stock Market
  2. Stocks
  3. TAS Stock
  4. Valuation Tasman Resources Ltd