|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.520 AUD | -4.35% |
|
-12.22% | -11.11% |
| 07-23 | Brazilian Rare Earths Advances Exploration at Brazil Project in June Quarter; Shares Up 3% | MT |
| 07-22 | Brazilian Rare Earths Says Alurion Reaches AU$50 Million Maximum Subscription for IPO | MT |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 1,031 | - | - |
| Change | - | 42.19% | 86.91% | -5.2% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 916.1 | 957.4 | 1,061 |
| Change | - | 22.23% | 84.98% | -0.98% | 4.51% | 10.79% |
| P/E | -5.17x | -11.9x | -23.8x | -26x | -23.2x | -20.2x |
| PBR | - | 7.15x | 6.71x | 8.43x | 12.7x | 29.4x |
| PEG | 0.1x | 0.3x | 1.5x | 1.8x | -1.9x | -1.4x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -22.6x | -21.5x | -21.4x |
| EV / EBIT | - | -10.9x | -22.2x | -22.6x | -21.5x | -21.4x |
| EV / FCF | - | -11.8x | -27x | -29.1x | -21.5x | -7.89x |
| FCF Yield | - | -8.45% | -3.71% | -3.44% | -4.65% | -12.7% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.1415 | -0.1587 | -0.1818 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -40.5 | -44.5 | -49.5 |
| EBIT 1 | - | -46.07 | -41.75 | -40.5 | -44.5 | -49.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -37.44 | -42.14 | -48.41 |
| Net Debt 1 | - | -81.69 | -162.4 | -114.9 | -73.57 | 29.76 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 3.680 | 3.680 | 3.680 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 26/03/24 | 31/03/25 | 29/03/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -26x | - | -22.62x | -.--% | 714M | |
| 31.08x | - | - | 0.53% | 21.01B | |
| 57.08x | 13.06x | 32.1x | -.--% | 9.83B | |
| -403.47x | 14.06x | 42.09x | -.--% | 6.78B | |
| 26.69x | - | - | - | 5.32B | |
| -14.97x | - | - | - | 3.2B | |
| 28.73x | - | - | - | 1.99B | |
| -73.08x | - | -4.62x | - | 799M | |
| Average | -46.74x | 13.56x | 11.74x | 0.13% | 6.21B | |
| Weighted average by Cap. | -29.17x | 13.47x | 32.07x | 0.29% |
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
- Stock Market
- Stocks
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
