|
Market Closed -
Australian S.E.
09:10:11 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.10 AUD | -7.14% |
|
+12.98% | -2.73% |
| 10-30 | Canaccord Genuity Adjusts Lynas Rare Earths' Price Target to AU$20.50 | MT |
| 10-29 | Lynas Rare Earths Limited, Q1 2027 Earnings Call, Oct 29, 2026 |
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 | 12,179 | - | - |
| Change | - | -18.8% | -13.35% | 45.31% | 125.69% | -33% | - | - |
| Enterprise Value (EV) 1 | 7,099 | 5,563 | 5,191 | 8,039 | 17,307 | 11,078 | 10,460 | 9,547 |
| Change | - | -21.64% | -6.69% | 54.87% | 115.28% | -35.99% | -5.58% | -8.73% |
| P/E | 14.6x | 20.2x | 65.8x | 1,013x | 81.9x | 24.8x | 15.4x | 11.2x |
| PBR | 4.79x | 2.96x | 2.47x | 3.42x | 5.21x | 3.1x | 2.56x | 2.12x |
| PEG | - | -0.5x | -0.9x | -11.2x | 0x | 0x | 0.3x | 0.3x |
| Capitalization / Revenue | 8.56x | 8.65x | 12x | 14.5x | 18.6x | 7.99x | 5.93x | 4.73x |
| EV / Revenue | 7.72x | 7.52x | 11.2x | 14.4x | 17.7x | 7.27x | 5.09x | 3.71x |
| EV / EBITDA | 11.8x | 14.7x | 39.3x | 79.4x | 44.8x | 14.4x | 8.36x | 5.88x |
| EV / EBIT | 13.1x | 17.6x | 69x | 1,298x | 70x | 17.7x | 9.77x | 6.53x |
| EV / FCF | 25.9x | -26.6x | -9.54x | -24.6x | 123x | 16.3x | 17.4x | 9.5x |
| FCF Yield | 3.86% | -3.75% | -10.5% | -4.06% | 0.81% | 6.14% | 5.75% | 10.5% |
| Dividend per Share 2 | - | - | - | - | - | 0.085 | 0.0195 | 0.5273 |
| Rate of return | - | - | - | - | - | 0.7% | 0.16% | 4.36% |
| EPS 2 | 0.597 | 0.3392 | 0.0901 | 0.0085 | 0.2206 | 0.4881 | 0.787 | 1.078 |
| Distribution rate | - | - | - | - | - | 17.4% | 2.48% | 48.9% |
| Net sales 1 | 920 | 739.3 | 463.3 | 556.5 | 977.9 | 1,524 | 2,055 | 2,574 |
| EBITDA 1 | 601.2 | 377.7 | 132.1 | 101.2 | 386 | 768.9 | 1,251 | 1,622 |
| EBIT 1 | 540.6 | 315.5 | 75.23 | 6.191 | 247.4 | 625.9 | 1,070 | 1,462 |
| Net income 1 | 540.8 | 310.7 | 84.51 | 7.99 | 222.4 | 505.6 | 825 | 1,125 |
| Net Debt 1 | -778.8 | -833.8 | -352 | -15.23 | -870.8 | -1,100 | -1,719 | -2,632 |
| Reference price 2 | 8.73 | 6.85 | 5.93 | 8.61 | 18.06 | 12.10 | 12.10 | 12.10 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.17x | 7.34x | 14.77x | 0.7% | 8.57B | |
| 25.15x | 2.42x | 19.59x | 1.13% | 18.58B | |
| 8.08x | 1.82x | 4.73x | 8.92% | 16.93B | |
| 16.98x | 5.99x | 10.68x | 0.22% | 9.09B | |
| 6.69x | 0.91x | 3.22x | 12.44% | 8.8B | |
| -137.41x | 14.89x | 51.68x | -.--% | 7.05B | |
| 17.71x | - | - | 0.26% | 7.04B | |
| 4.23x | 0.71x | 2.08x | 9.9% | 6.06B | |
| 7.46x | 1.48x | 4.76x | 5.55% | 5.37B | |
| Average | -2.88x | 4.44x | 13.94x | 4.35% | 9.72B | |
| Weighted average by Cap. | 2.91x | 3.96x | 13.66x | 4.36% |
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
- Valuation Lynas Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
