Company Valuation: Namib Minerals

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 - 54.21 69.82 -
Change - - 28.78% -
Enterprise Value (EV) - 54.21 69.82 69.82
Change - - 28.78% 0%
P/E 2.65x - - -
PBR - - - -
PEG - - - -
Capitalization / Revenue - 0.66x 0.49x 0.29x
EV / Revenue - 0x 0.49x 0.29x
EV / EBITDA - 0x 1.29x 0.78x
EV / EBIT - - - -
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 4 - - -
Distribution rate - - - -
Net sales 1 - 82.6 143.2 243
EBITDA 1 - 29 54.2 89
EBIT - - - -
Net income 3.588 - - -
Net Debt - - - -
Reference price 2 10.590 1.010 1.250 1.250
Nbr of stocks (in thousands) - 53,677 55,852 -
Announcement Date 23/04/25 02/04/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.53x4.64x7.26x0.85% 129B
15.64x6.1x8.51x0.83% 99.03B
12.25x3.1x4.75x2.11% 69.89B
29.89x17.97x21.05x0.54% 66.06B
11.92x3.92x5.74x3.89% 50.4B
9.63x3.24x4.9x0.55% 32.75B
17.74x3.78x7.87x2.19% 22.86B
21.54x11.16x13.74x0.76% 21.42B
13.37x3.81x7.49x - 19.86B
Average 16.06x 6.41x 9.03x 1.46% 56.84B
Weighted average by Cap. 15.73x 6.47x 8.95x 1.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA