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.($)
- - - - 3.4M
16.6x3.93x7.1x3.56% 217B
11.07x2.76x5.99x5.31% 161B
14.99x4.31x7.11x3.17% 99.19B
11.87x0.38x6.06x3.46% 87.2B
26.01x6.32x16.77x-.--% 64.2B
55.94x3.17x7.77x2.29% 57.34B
15.68x3.19x6.29x0.58% 32.42B
12.99x4.15x6.39x4.79% 28.2B
13.17x4.76x8.35x3.77% 25.93B
Average 19.81x 3.66x 7.98x 2.99% 77.2B
Weighted average by Cap. 18.13x 3.48x 7.59x 3.4%

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