Valuation Lynas Rare Earths Limited

Stocks

Market Closed - Australian S.E. 10:11:02 13/08/2026 +04			5-day change	1st Jan Change
16.63 ^AUD	-1.71%		+5.92%	+33.68%

08-04	LS Eco Energy Ltd. announced that it has received KRW 30 billion in funding from Lynas Rare Earths Limited	CI
07-29	JS Link, Inc. announced that it has received KRW 53.392992 billion in funding from Lynas Rare Earths Limited	CI

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	17,030	-	-
Change	-	53.12%	-18.8%	-13.35%	45.31%	111.44%	-	-
Enterprise Value (EV) ¹	4,735	7,099	5,563	5,191	8,039	16,002	15,684	15,080
Change	-	49.92%	-21.64%	-6.69%	54.87%	99.06%	-1.99%	-3.85%
P/E	31.7x	14.6x	20.2x	65.8x	1,013x	68.5x	28x	19.4x
PBR	4.75x	4.79x	2.96x	2.47x	3.42x	4.73x	4.13x	3.51x
PEG	-	0x	-0.5x	-0.9x	-11.2x	0x	0x	0.4x
Capitalization / Revenue	10.5x	8.56x	8.65x	12x	14.5x	16.9x	10.3x	8.03x
EV / Revenue	9.68x	7.72x	7.52x	11.2x	14.4x	15.9x	9.48x	7.11x
EV / EBITDA	20.1x	11.8x	14.7x	39.3x	79.4x	39.1x	17x	11.4x
EV / EBIT	27.9x	13.1x	17.6x	69x	1,298x	55.2x	20x	13.4x
EV / FCF	27.1x	25.9x	-26.6x	-9.54x	-24.6x	93.1x	29.6x	22.5x
FCF Yield	3.69%	3.86%	-3.75%	-10.5%	-4.06%	1.07%	3.37%	4.45%
Dividend per Share ²	-	-	-	-	-	-	0.058	0.2464
Rate of return	-	-	-	-	-	-	0.34%	1.46%
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	409.3	921.4	1,326
EBIT ¹	169.5	540.6	315.5	75.23	6.191	289.8	783.8	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	-1,028	-1,346	-1,951
Reference price ²	5.71	8.73	6.85	5.93	8.61	16.92	16.92	16.92
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	68.5x	15.88x	39.09x	-.--%	12.05B
CHINA NORTHERN RARE EARTH (GROUP) HIGH-TECH CO.,LTD	35.77x	-	-	0.5%	22.53B
MP MATERIALS CORP.	-210.86x	20.56x	64.92x	-.--%	9.64B
SHENGHE RESOURCES HOLDING CO., LTD	30.79x	-	-	-	6.16B
USA RARE EARTH, INC.	-21.34x	-	-	-	4.51B
CHINA KINGS RESOURCES GROUP CO.,LTD.	29.68x	-	-	-	2.07B
EVOLUTION METALS & TECHNOLOGIES CORP.	-2.84x	-	-	-	1.43B
ARAFURA RARE EARTHS LIMITED	-127.17x	564.91x	-14.37x	-	945M
REALLOYS INC.	-5.93x	-	-	-	863M
Average	-22.60x	200.45x	29.88x	0.17%	6.69B
Weighted average by Cap.	-6.23x	40.79x	47.86x	0.25%