Company Valuation: Legend Mining Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 308 159.8 110.2 40.66 34.91 27.69
Change - -48.12% -31.03% -63.1% -14.14% -20.7%
Enterprise Value (EV) 1 282.9 141.6 97.56 29.25 23.89 17.37
Change - -49.92% -31.13% -70.02% -18.33% -27.29%
P/E -300x -2,522x -76.2x -8.1x -6.6x -2.34x
PBR 6.18x 2.99x 2.11x 0.75x 0.72x 0.75x
PEG - 26.8x -0x -0x -1.25x -0x
Capitalization / Revenue - 5,985,835,743x 8,429,358,115x 800,525,249x 6,264,799,210x -
EV / Revenue - - - - - -
EV / EBITDA -253x -80.6x -57.8x -11.7x -16.7x -12.8x
EV / EBIT -235x -80.3x -57.6x -4.87x -3.88x -1.4x
EV / FCF -94.9x 97.3x -191x -13.2x 11.2x 4.03x
FCF Yield -1.05% 1.03% -0.52% -7.59% 8.89% 24.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000383 -0.000023 -0.000525 -0.001728 -0.001819 -0.004068
Distribution rate - - - - - -
Net sales - 0.0267 0.0131 0.0508 0.005573 -
EBITDA 1 -1.118 -1.757 -1.687 -2.497 -1.429 -1.357
EBIT 1 -1.204 -1.765 -1.695 -6 -6.158 -12.37
Net income 1 -1.063 -0.0662 -1.491 -5.019 -5.248 -11.85
Net Debt 1 -25.14 -18.15 -12.65 -11.42 -11.03 -10.32
Reference price 2 0.115000 0.058000 0.040000 0.014000 0.012000 0.009500
Nbr of stocks (in thousands) 2,678,236 2,755,136 2,755,136 2,904,477 2,909,477 2,914,477
Announcement Date 19/03/21 18/03/22 16/03/23 15/03/24 14/03/25 12/03/26
1AUD in Million2AUD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.26M
16.47x3.89x7.05x3.58% 215B
11.05x2.75x5.99x5.32% 160B
14.77x4.24x7x3.22% 97.7B
11.64x0.37x5.97x3.53% 85.53B
25.37x6.24x16.25x-.--% 62.7B
55.1x3.12x7.66x2.32% 56.49B
15.44x3.14x6.19x0.59% 31.78B
12.21x3.88x5.98x5.09% 26.51B
12.65x4.56x8.01x3.93% 24.88B
Average 19.41x 3.58x 7.79x 3.07% 76.03B
Weighted average by Cap. 17.85x 3.43x 7.46x 3.45%

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. LEG Stock
  4. Valuation Legend Mining Limited