Company Valuation: Westar Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 9.577 4.425 10.01 2.601 1.994
Change - -53.79% 126.2% -74.02% -23.34%
Enterprise Value (EV) 1 6.498 2.121 7.236 1.077 0.7902
Change - -67.36% 241.14% -85.12% -26.6%
P/E -9.13x -1.39x -1.44x -0.68x -1.52x
PBR 1.89x 0.77x 1.83x 0.77x 0.56x
PEG - -0x 0.2x 0x 0x
Capitalization / Revenue - - - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -8.87x -0.93x -1.98x -0.37x -0.58x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0208 -0.0403 -0.0374 -0.0148 -0.0033
Distribution rate - - - - -
Net sales - - - - -
EBITDA -0.7281 -1.673 -2.135 -1.859 -1.311
EBIT 1 -0.7327 -2.281 -3.646 -2.926 -1.363
Net income 1 -0.7835 -2.337 -3.492 -2.918 -1.302
Net Debt 1 -3.079 -2.304 -2.773 -1.524 -1.203
Reference price 2 0.190000 0.056000 0.054000 0.010000 0.005000
Nbr of stocks (in thousands) 50,404 79,017 185,358 260,064 398,725
Announcement Date 9/29/21 9/30/22 8/31/23 9/23/24 9/11/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.42M
20.87x4.12x7.37x3.47% 229B
11.93x2.97x6.47x4.92% 174B
15.77x4.48x7.44x3.2% 101B
12.6x0.39x6.28x3.29% 91.04B
25.28x6.76x16.07x-.--% 66.32B
51.85x3.2x8.02x1.77% 58.2B
15.15x3.13x6.2x0.59% 32.44B
13.3x4.31x6.5x4.4% 29.35B
13.31x4.79x8.51x3.82% 25.96B
Average 20.01x 3.80x 8.09x 2.83% 80.81B
Weighted average by Cap. 19.22x 3.64x 7.78x 3.25%

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. WSR Stock
  4. Valuation Westar Resources Limited