|
Market Closed -
Australian S.E.
09:10:11 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.875 AUD | -7.64% |
|
+8.70% | -52.65% |
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 | 525.3 | - | - |
| Change | - | 42.19% | 86.91% | -51.7% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 409.5 | 449 | 482 |
| Change | - | 22.23% | 84.98% | -55.74% | 9.65% | 7.35% |
| P/E | -5.17x | -11.9x | -23.8x | -7.3x | -8.77x | -8.45x |
| PBR | - | 7.15x | 6.71x | 4.61x | 7.24x | 19.7x |
| PEG | 0.1x | 0.3x | 1.5x | -0.1x | 0.5x | -2.24x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -5.44x | -7.24x | -7.65x |
| EV / EBIT | - | -10.9x | -22.2x | -5.44x | -7.18x | -7.59x |
| EV / FCF | - | -11.8x | -27x | -5.98x | -7.24x | -7.65x |
| FCF Yield | - | -8.45% | -3.71% | -16.7% | -13.8% | -13.1% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.257 | -0.2137 | -0.2218 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -75.3 | -62 | -63 |
| EBIT 1 | - | -46.07 | -41.75 | -75.3 | -62.5 | -63.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -72.27 | -60.16 | -62.42 |
| Net Debt 1 | - | -81.69 | -162.4 | -115.8 | -76.3 | -43.28 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 1.875 | 1.875 | 1.875 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -7.3x | - | -5.44x | -.--% | 370M | |
| 25.15x | 2.42x | 19.59x | 1.13% | 18.58B | |
| 8.08x | 1.82x | 4.73x | 8.92% | 16.93B | |
| 16.98x | 5.99x | 10.68x | 0.22% | 9.09B | |
| 6.69x | 0.91x | 3.22x | 12.44% | 8.8B | |
| 25.17x | 7.34x | 14.77x | 0.7% | 8.57B | |
| 17.71x | - | - | 0.26% | 7.04B | |
| -137.41x | 14.89x | 51.68x | -.--% | 7.05B | |
| 4.23x | 0.71x | 2.08x | 9.9% | 6.06B | |
| Average | -4.52x | 4.87x | 12.66x | 3.73% | 9.16B | |
| Weighted average by Cap. | 2.57x | 4.13x | 14.19x | 4.26% |
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
