Valuation Grange Resources Limited

Stocks

Market Closed - Australian S.E. 09:10:25 20/10/2026 +04			5-day change	1st Jan Change
0.1100 ^AUD	-4.35%		0.00%	-61.40%

10-14	Grange Resources Approves Final Investment Decision for Tasmania Project, NPV at AU$357 Million; Shares Up 11%	MT
09-21	Grange Resources Limited(ASX:GRR) dropped from S&P/ASX All Ordinaries Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	341.4	873.8	978	538.2	254.6	329.8
Change	-	155.93%	11.92%	-44.97%	-52.69%	29.55%
Enterprise Value (EV) ¹	154.9	427.8	876	257.8	-42.11	54.87
Change	-	176.08%	104.79%	-70.57%	-116.34%	230.29%
P/E	1.67x	2.71x	5.69x	3.59x	4.37x	7.11x
PBR	0.48x	1x	1.08x	0.52x	0.24x	0.3x
PEG	-	0x	-0.1x	-0.3x	-0.1x	-0.3x
Capitalization / Revenue	0.65x	1.12x	1.64x	0.88x	0.49x	0.69x
EV / Revenue	0.29x	0.55x	1.47x	0.42x	-0.08x	0.11x
EV / EBITDA	0.61x	0.92x	3.35x	0.95x	-0.35x	0.52x
EV / EBIT	0.69x	0.98x	3.83x	1.26x	-0.73x	1.08x
EV / FCF	1.62x	1.02x	-5.2x	2.59x	-0.36x	1.22x
FCF Yield	61.7%	98.1%	-19.2%	38.6%	-280%	82.1%
Dividend per Share ²	0.03	0.12	0.04	0.02	-	-
Rate of return	10.2%	15.9%	4.73%	4.3%	-	-
EPS ²	0.1764	0.2784	0.1484	0.1296	0.0504	0.0401
Distribution rate	17%	43.1%	27%	15.4%	-	-
Net sales ¹	526.3	781.7	594.6	614.7	520.8	477.9
EBITDA ¹	252.4	462.7	261.8	270.8	119.3	106.4
EBIT ¹	223.8	436	228.6	204.7	57.93	50.88
Net income ¹	204.2	322.3	171.7	150.1	58.55	46.6
Net Debt ¹	-186.5	-446	-101.9	-280.4	-296.7	-275
Reference price ²	0.2950	0.7550	0.8450	0.4650	0.2200	0.2850
Nbr of stocks (in thousands)	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339
Announcement Date	25/02/21	25/02/22	24/02/23	28/02/24	28/02/25	26/02/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GRANGE RESOURCES LIMITED	-	-	-	-	92.94M
NUCOR CORPORATION	13.78x	1.55x	7.96x	0.86%	59.15B
VALE S.A.	8.2x	1.75x	4.61x	7.82%	55.86B
ARCELORMITTAL	19.7x	0.83x	6.97x	0.96%	47.81B
STEEL DYNAMICS, INC.	14.34x	1.58x	9.04x	0.86%	35.14B
FORTESCUE LTD	15.27x	2.28x	5.58x	4%	32.77B
JSW STEEL LIMITED	19.62x	1.76x	9.7x	0.61%	31.83B
TATA STEEL LIMITED	12.21x	1.12x	6.75x	2.43%	22.9B
NIPPON STEEL CORPORATION	11.53x	0.75x	6.67x	3.7%	21.47B
RELIANCE, INC.	17.41x	1.27x	11.54x	1.19%	21.22B
Average	14.67x	1.43x	7.65x	2.5%	32.82B
Weighted average by Cap.	14.45x	1.47x	7.35x	2.67%