Valuation Lynas Rare Earths Limited Deutsche Boerse AG
Stocks
LYI
AU000000LYC6
Non-Gold Precious Metals & Minerals
|
Market Closed -
Deutsche Boerse AG
21:14:53 26/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 9.766 EUR | -4.07% |
|
+0.06% | +35.83% |
| 08-26 | Analyst recommendations: Nvidia, Intuit, BofA, Abbott Laboratories, Google… |  |
| 08-26 | Lynas expands global footprint, eyes new rare earths supply deals | RE |
Company Valuation: Lynas Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,878 | 6,397 | 5,543 | 8,054 | 18,177 | 16,044 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -11.74% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 18,177 | 15,013 | 14,359 | 13,616 |
| Change | - | -21.64% | -6.69% | 54.87% | 126.12% | -17.41% | -4.35% | -5.18% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 27.8x | 19.4x | 15.8x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | - | 4.04x | 3.34x | 2.93x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.4x | 0.7x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 9.72x | 7.72x | 6.41x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 18.6x | 9.1x | 6.91x | 5.44x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 47.1x | 16.5x | 11.2x | 8.48x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 73.5x | 19.7x | 13.4x | 9.63x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | - | 34.7x | 20.7x | 16.1x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | - | 2.88% | 4.84% | 6.21% |
| Dividend per Share 2 | - | - | - | - | - | 0.245 | 0.2015 | 0.49 |
| Rate of return | - | - | - | - | - | 1.54% | 1.26% | 3.07% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.5724 | 0.8228 | 1.011 |
| Distribution rate | - | - | - | - | - | 42.8% | 24.5% | 48.5% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,650 | 2,079 | 2,503 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 907.2 | 1,280 | 1,605 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 760.9 | 1,071 | 1,415 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 576.8 | 830.1 | 1,019 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | - | -1,031 | -1,684 | -2,428 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 15.94 | 15.94 | 15.94 |
| Nbr of stocks (in thousands) | 902,412 | 933,815 | 934,718 | 935,447 | 1,006,503 | 1,006,503 | - | - |
| Announcement Date | 25/08/22 | 28/08/23 | 27/08/24 | 27/08/25 | 25/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.99x | 2.81x | 21.47x | 0.57% | 21.43B | |
| 67.04x | 15.55x | 38.28x | -.--% | 11.95B | |
| -218.84x | 23x | 75.14x | -.--% | 10.72B | |
| 28.99x | - | - | - | 5.82B | |
| -22.5x | - | - | - | 4.75B | |
| -5.12x | - | - | - | 2.45B | |
| 27.14x | - | - | - | 1.9B | |
| -121.39x | 666.68x | -16.95x | - | 912M | |
| Average | -26.34x | 177.01x | 29.49x | 0.19% | 7.49B | |
| Weighted average by Cap. | -13.78x | 24.45x | 37.93x | 0.27% |
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
- LYC Stock
- LYI Stock
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
