Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:15 31/07/2026 +04			5-day change	1st Jan Change
14.09 ^AUD	+2.03%		-4.73%	+13.26%

07-29	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI
07-27	Lynas Rare Earths Enters into Binding Agreements with LS Eco Energy for Cross-Subscription of Convertible Instruments	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,145	7,878	6,397	5,543	8,054	14,182	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	76.08%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	13,154	12,834	12,230
Change	-	49.92%	-21.64%	-6.69%	54.87%	63.63%	-2.43%	-4.71%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	57x	23.3x	16.1x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	3.93x	3.44x	2.92x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	14.1x	8.57x	6.68x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	13.1x	7.76x	5.76x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	32.1x	13.9x	9.22x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	45.3x	16.4x	10.8x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	76.6x	24.3x	18.2x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.31%	4.12%	5.49%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.41%	1.75%
EPS ²	0.1799	0.597	0.3392	0.0901	0.0085	0.247	0.6036	0.8737
Distribution rate	-	-	-	-	-	-	9.61%	28.2%
Net sales ¹	489	920	739.3	463.3	556.5	1,008	1,655	2,122
EBITDA ¹	235.3	601.2	377.7	132.1	101.2	410	921.5	1,326
EBIT ¹	169.5	540.6	315.5	75.23	6.191	290.7	783.9	1,128
Net income ¹	157.1	540.8	310.7	84.51	7.99	246.6	609.1	878.8
Net Debt ¹	-409.7	-778.8	-833.8	-352	-15.23	-1,027	-1,347	-1,952
Reference price ²	5.71	8.73	6.85	5.93	8.61	14.09	14.09	14.09
Nbr of stocks (in thousands)	901,079	902,412	933,815	934,718	935,447	1,006,503	-	-
Announcement Date	26/08/21	25/08/22	28/08/23	27/08/24	27/08/25	-	-	-

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.($)
LYNAS RARE EARTHS LIMITED	57.04x	13.05x	32.08x	-.--%	9.95B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	31.36x	-	-	0.53%	21.25B
MP MATERIALS CORP.	-438.1x	15.35x	45.95x	-.--%	7.36B
SHENGHE RESOURCES HOLDING CO., LTD	26.88x	-	-	-	5.37B
USA RARE EARTH, INC.	-17.12x	-	-	-	3.66B
CHINA KINGS RESOURCES GROUP CO.,LTD.	28.64x	-	-	-	1.99B
BRAZILIAN RARE EARTHS LIMITED	-26.49x	-	-23.1x	-.--%	737M
REALLOYS INC.	-4.15x	-	-	-	604M
Average	-42.74x	14.20x	18.31x	0.13%	6.37B
Weighted average by Cap.	-36.83x	14.03x	35.49x	0.28%