Company Valuation: Constellation Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 10.85 12.98 6.987 6.238 10.15 6.934
Change - 19.64% -46.18% -10.71% 62.7% -31.68%
Enterprise Value (EV) 1 6.536 10.04 3.315 3.823 7.857 6.603
Change - 53.66% -66.99% 15.32% 105.5% -15.95%
P/E -7.5x -7.54x -3.54x -4.9x -4.56x -2.32x
PBR 2.44x 4.16x 1.74x 2.28x 3.93x 35.1x
PEG - -0.5x 0.2x 0.1x -0.1x -0.1x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -4.16x -5.74x -1.71x -2.87x -4x -2.48x
EV / EBIT -4.16x -5.73x -1.7x -2.85x -3.98x -2.18x
EV / FCF -8.05x -9.89x -2.46x -4.65x -9.58x -7.5x
FCF Yield -12.4% -10.1% -40.7% -21.5% -10.4% -13.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0413 -0.0477 -0.0395 -0.0255 -0.0362 -0.0474
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.571 -1.75 -1.943 -1.333 -1.966 -2.663
EBIT 1 -1.573 -1.752 -1.946 -1.344 -1.976 -3.024
Net income 1 -1.447 -1.681 -1.93 -1.273 -1.893 -2.97
Net Debt 1 -4.314 -2.937 -3.672 -2.415 -2.293 -0.3309
Reference price 2 0.3100 0.3600 0.1400 0.1250 0.1650 0.1100
Nbr of stocks (in thousands) 35,000 36,058 49,905 49,905 61,514 63,039
Announcement Date 20/08/20 26/08/21 10/08/22 26/09/23 22/08/24 18/09/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.77M
19.68x3.88x6.92x3.71% 215B
11.84x2.83x6.16x5.03% 166B
14.53x4.12x6.83x3.47% 93.27B
12.5x0.42x5.96x2.95% 85.65B
23.35x6.24x14.59x-.--% 60.78B
41.53x2.99x7.33x1.16% 53.84B
13.88x2.88x5.7x0.65% 29.5B
10.5x3.55x5.24x5.81% 24.55B
12.25x4.39x7.8x4.15% 23.87B
Average 17.78x 3.48x 7.39x 2.99% 75.22B
Weighted average by Cap. 17.60x 3.38x 7.21x 3.37%

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. CR1 Stock
  4. Valuation Constellation Resources Limited