Company Valuation: Mamba Exploration Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 12.5 5.915 4.33 2.761 3.542
Change - -52.68% -26.8% -36.23% 28.28%
Enterprise Value (EV) 1 6.9 2.585 3.675 1.986 3.046
Change - -62.54% 42.17% -45.95% 53.39%
P/E -6.1x -3.73x -1.41x -1.3x -0.92x
PBR 1.3x 0.73x 0.83x 0.39x 0.68x
PEG - 0.2x -0x 0x -0.1x
Capitalization / Revenue - - 116,308,486x 50,106,774x 51,787,221x
EV / Revenue - - - - -
EV / EBITDA -6.11x -1.65x -2.64x -2.23x -2.8x
EV / EBIT -5.97x -1.62x -1.2x -1.58x -1x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0336 -0.026 -0.0503 -0.0115 -0.013
Distribution rate - - - - -
Net sales - - 0.0372 0.0551 0.0684
EBITDA 1 -1.129 -1.565 -1.394 -0.8892 -1.089
EBIT 1 -1.156 -1.598 -3.065 -1.254 -3.048
Net income 1 -1.147 -1.581 -3.065 -1.254 -3.048
Net Debt 1 -5.602 -3.331 -0.6553 -0.7752 -0.4957
Reference price 2 0.2050 0.0970 0.0710 0.0150 0.0120
Nbr of stocks (in thousands) 60,983 60,983 60,983 184,082 295,166
Announcement Date 24/09/21 30/09/22 29/09/23 27/09/24 23/09/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.8M
19.54x3.85x6.88x3.73% 214B
11.41x2.7x5.79x5.22% 157B
14.5x4.11x6.83x3.28% 93.05B
12.29x0.41x5.87x3.28% 80.94B
22.49x6.04x14.1x-.--% 58.58B
29.84x2.88x7.39x1.86% 51.91B
13.92x2.88x5.73x0.65% 29.31B
10.71x3.63x5.36x5.7% 25.03B
12.02x4.3x7.64x4.23% 23.3B
Average 16.30x 3.42x 7.29x 3.1% 73.23B
Weighted average by Cap. 16.56x 3.33x 7.07x 3.47%

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. M24 Stock
  4. Valuation Mamba Exploration Limited