Valuation Variscan Mines Limited Australian S.E.

Stocks

End-of-day quote Australian S.E.			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

08-06	Altoro Metals Limited Announces Appointment of Myles Campion as Non-Executive Director, Effective 6 August 2026	CI
07-22	Daily Special: Altoro Metals, Carnegie Clean Energy, Mastermyne Group, Eden Innovations, Stelar Metals	FI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	3.297	19.96	6.668	4.056	1.895	4.697
Change	-	505.25%	-66.59%	-39.17%	-53.28%	147.87%
Enterprise Value (EV) ¹	1.151	15.52	4.722	3.038	1.745	4.495
Change	-	1,248.1%	-69.58%	-35.66%	-42.58%	157.64%
P/E	-2.09x	-23.2x	-8.04x	-3.88x	-2.8x	-4.26x
PBR	0.6x	2.15x	0.76x	0.5x	0.2x	0.43x
PEG	-	0.4x	2.16x	5.75x	0.1x	0.2x
Capitalization / Revenue	-	-	-	-	1,766,077,353x	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-1.18x	-	-	-3.99x	-3.29x	-
EV / EBIT	-1.08x	-26.2x	-6.54x	-3.62x	-2.87x	-5.75x
EV / FCF	-4.82x	-40.4x	-10.3x	-7.2x	23.8x	-9.17x
FCF Yield	-20.7%	-2.48%	-9.68%	-13.9%	4.21%	-10.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.007641	-0.00323	-0.00311	-0.003089	-0.001783	-0.001408
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	-	0.001073	-
EBITDA ¹	-0.9746	-	-	-0.7617	-0.53	-
EBIT ¹	-1.067	-0.5919	-0.7218	-0.8404	-0.6088	-0.782
Net income ¹	-1.125	-0.6846	-0.8271	-0.8862	-0.6503	-0.9204
Net Debt ¹	-2.146	-4.436	-1.946	-1.018	-0.1503	-0.2019
Reference price ²	0.016000	0.075000	0.025000	0.012000	0.005000	0.006000
Nbr of stocks (in thousands)	206,093	266,107	266,732	338,004	379,000	782,858
Announcement Date	9/29/20	9/29/21	9/27/22	9/29/23	9/27/24	9/30/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IMPALA PLATINUM HOLDINGS LIMITED	7.22x	1.39x	5.87x	7.57%	12.88B
SIBANYE STILLWATER LIMITED	5.64x	0.94x	3.1x	7.23%	8.29B
SINO-PLATINUM METALS CO.,LTD	21.61x	-	-	-	2.33B
LUNR ROYALTIES CORP.	-983.43x	72.1x	101.32x	-	1.78B
FURUYA METAL CO., LTD.	16.25x	2.63x	10.67x	1.38%	1.64B
VOX ROYALTY CORP.	9.1x	10.13x	9.19x	1.01%	382M
Average	-153.94x	17.44x	26.03x	4.3%	4.55B
Weighted average by Cap.	-56.15x	6.51x	12.13x	6.9%