Company Valuation: Lefroy Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 20.83 115.2 33.44 30.54 21.21 26.48
Change - 452.99% -70.97% -8.67% -30.55% 24.88%
Enterprise Value (EV) 1 19.53 111.8 29.48 30.33 20.04 24.92
Change - 472.77% -73.64% 2.88% -33.95% 24.37%
P/E -53.4x -94x -13.2x -9.71x -6.29x -9.48x
PBR 1.85x 8.08x 1.74x 1.52x 0.88x 1.06x
PEG - -1x -0.2x -0.7x 0.4x 0.3x
Capitalization / Revenue - - 3,343,677,000x - - 26,483,890,000x
EV / Revenue - - - - - -
EV / EBITDA -27.7x -97.4x -12.6x -10.1x -6.13x -23x
EV / EBIT -26.7x -95.3x -12.4x -10x -6.09x -13.3x
EV / FCF -6.77x -33.5x -6.19x -4.51x -5.1x -20.9x
FCF Yield -14.8% -2.99% -16.2% -22.2% -19.6% -4.79%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00412 -0.0105 -0.0182 -0.0206 -0.0175 -0.0116
Distribution rate - - - - - -
Net sales - - 0.01 - - 0.001
EBITDA 1 -0.705 -1.148 -2.346 -3.016 -3.267 -1.082
EBIT 1 -0.731 -1.174 -2.381 -3.032 -3.292 -1.877
Net income 1 -0.379 -1.133 -2.385 -3.002 -3.187 -2.573
Net Debt 1 -1.305 -3.354 -3.953 -0.206 -1.173 -1.566
Reference price 2 0.2200 0.9900 0.2400 0.2000 0.1100 0.1100
Nbr of stocks (in thousands) 94,687 116,358 139,320 152,693 192,801 240,763
Announcement Date 29/09/20 29/09/21 30/09/22 29/09/23 30/09/24 26/09/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.11M
12.22x4.52x7.1x0.87% 126B
15.05x5.88x8.22x0.86% 95.59B
12.07x3.1x4.48x1.92% 69.97B
27.84x16.78x19.63x0.57% 62.04B
12.79x4.07x5.6x4.07% 50.84B
9.62x3.26x4.91x0.54% 32.89B
18.95x4.4x7.91x2.23% 23.48B
20.18x10.48x12.88x0.81% 20.05B
13.62x3.86x7.42x - 19.85B
Average 15.82x 6.26x 8.68x 1.48% 50.12B
Weighted average by Cap. 15.25x 6.18x 8.48x 1.36%

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. LEX Stock
  4. Valuation Lefroy Exploration Limited