Company Valuation: Native Mineral Resources Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 22.16 15.86 3.674 5.246 169.9
Change - -28.42% -76.83% 42.79% 3,138.36%
Enterprise Value (EV) 1 20.11 15.41 3.367 6.364 186.5
Change - -23.37% -78.15% 88.99% 2,829.92%
P/E -5.16x -3.23x -0.76x -1.32x -6.38x
PBR 10.9x 31.8x 18.9x -3.03x 17x
PEG -0x -7.94x 0x 0x -0.1x
Capitalization / Revenue - 55,871,205x - - -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -5.96x -3.35x -0.82x -1.72x -12.5x
EV / FCF -11.6x -5.45x -1.48x -3.6x -51.4x
FCF Yield -8.65% -18.3% -67.6% -27.8% -1.95%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0494 -0.0496 -0.0329 -0.0189 -0.029
Distribution rate - - - - -
Net sales - 0.2839 - - -
EBITDA -3.366 -4.561 -4.082 -3.655 -14.83
EBIT 1 -3.373 -4.599 -4.127 -3.694 -14.92
Net income 1 -3.666 -4.601 -3.727 -3.74 -16.18
Net Debt 1 -2.049 -0.45 -0.3068 1.118 16.56
Reference price 2 0.2550 0.1600 0.0250 0.0250 0.1850
Nbr of stocks (in thousands) 86,896 99,128 146,965 209,851 918,340
Announcement Date 13/09/21 30/08/22 31/08/23 30/09/24 30/09/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 40.72M
19.13x3.77x6.74x3.81% 209B
11.41x2.7x5.82x5.21% 157B
14.47x4.04x6.82x3.28% 92.89B
12.76x0.42x6.03x3.16% 84B
23.21x6.21x14.51x-.--% 60.44B
30.58x2.94x7.55x1.25% 53.19B
14.17x2.92x5.8x0.64% 29.61B
10.71x3.63x5.32x5.7% 25.03B
12.32x4.12x7.69x4.3% 23.34B
Average 16.53x 3.42x 7.36x 3.04% 73.42B
Weighted average by Cap. 16.63x 3.31x 7.11x 3.42%

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. NMR Stock
  4. Valuation Native Mineral Resources Holdings Limited