|
Market Closed -
Australian S.E.
09:10:18 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 24.03 AUD | -1.40% |
|
-2.99% | -10.10% |
| 04:33am | Australian shares slip on Fortescue-led miner selloff; banks limit losses | RE |
| 10-07 | BHP to Sell Idled Australian Nickel Concentrator to Gold Fields | DJ |
Company Valuation: Northern Star Resources Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,969 | 13,895 | 14,929 | 26,483 | 26,983 | 34,690 | - | - |
| Change | - | 74.35% | 7.44% | 77.4% | 1.89% | 28.56% | - | - |
| Enterprise Value (EV) 1 | 7,910 | 13,533 | 14,994 | 26,055 | 27,360 | 36,086 | 35,186 | 34,385 |
| Change | - | 71.09% | 10.79% | 73.77% | 5.01% | 31.89% | -2.49% | -2.28% |
| P/E | 18.6x | 24x | 23.6x | 16.6x | 16.4x | 20x | 11.8x | 9.9x |
| PBR | 0.97x | 1.64x | 1.7x | 1.78x | 1.72x | 2.08x | 1.86x | 1.64x |
| PEG | - | 0.7x | 2.47x | 0x | 4.46x | 3.67x | 0.2x | 0.5x |
| Capitalization / Revenue | 2.13x | 3.36x | 3.03x | 4.13x | 3.54x | 3.96x | 3.18x | 2.95x |
| EV / Revenue | 2.12x | 3.28x | 3.05x | 4.06x | 3.59x | 4.12x | 3.22x | 2.92x |
| EV / EBITDA | 5.21x | 8.8x | 6.84x | 7.44x | 6.41x | 8.51x | 5.66x | 5.01x |
| EV / EBIT | 11.9x | 28.3x | 14.1x | 12.2x | 10.2x | 13.7x | 8.25x | 7.3x |
| EV / FCF | 11x | 43.8x | 26.3x | 18.3x | 43.6x | 32.6x | 11.8x | 10x |
| FCF Yield | 9.08% | 2.28% | 3.8% | 5.46% | 2.29% | 3.06% | 8.49% | 9.96% |
| Dividend per Share 2 | 0.215 | 0.265 | 0.4 | 0.55 | 0.55 | 0.4923 | 0.7435 | 0.8344 |
| Rate of return | 3.14% | 2.19% | 3.08% | 2.96% | 2.9% | 2.02% | 3.05% | 3.42% |
| EPS 2 | 0.368 | 0.503 | 0.551 | 1.116 | 1.157 | 1.22 | 2.071 | 2.46 |
| Distribution rate | 58.4% | 52.7% | 72.6% | 49.3% | 47.5% | 40.4% | 35.9% | 33.9% |
| Net sales 1 | 3,735 | 4,131 | 4,921 | 6,415 | 7,623 | 8,760 | 10,920 | 11,768 |
| EBITDA 1 | 1,517 | 1,537 | 2,192 | 3,502 | 4,271 | 4,240 | 6,217 | 6,858 |
| EBIT 1 | 662.5 | 478 | 1,060 | 2,136 | 2,675 | 2,629 | 4,265 | 4,712 |
| Net income 1 | 429.8 | 585 | 638.5 | 1,340 | 1,664 | 1,785 | 2,983 | 3,456 |
| Net Debt 1 | -59.6 | -362 | 64.9 | -428.5 | 377.2 | 1,395 | 495.3 | -305.6 |
| Reference price 2 | 6.84 | 12.08 | 13.00 | 18.55 | 18.95 | 24.37 | 24.37 | 24.37 |
| Nbr of stocks (in thousands) | 1,165,126 | 1,150,246 | 1,148,366 | 1,427,678 | 1,423,898 | 1,423,487 | - | - |
| Announcement Date | 28/08/22 | 23/08/23 | 21/08/24 | 20/08/25 | 19/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.97x | 4.12x | 8.51x | 2.02% | 24.15B | |
| 11.52x | 4.24x | 6.64x | 0.92% | 118B | |
| 9.78x | 1.77x | 5.77x | 3.47% | 115B | |
| 14.51x | 5.62x | 7.89x | 0.97% | 91.34B | |
| 11.35x | 2.86x | 4.4x | 2.29% | 64.45B | |
| 28.09x | 16.73x | 19.53x | 0.59% | 60.64B | |
| 14.8x | 4.92x | 6.98x | 1.84% | 47.43B | |
| 10.87x | 3.56x | 5.27x | 4.17% | 45.97B | |
| 29.49x | 17.47x | 18.87x | 0.74% | 45.87B | |
| 7.53x | 2.67x | 3.91x | 5.67% | 31.09B | |
| Average | 15.79x | 6.39x | 8.78x | 2.27% | 64.47B | |
| Weighted average by Cap. | 14.77x | 5.89x | 8.38x | 2.05% |
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
- NST Stock
- Valuation Northern Star Resources Limited
Select your edition
All financial news and data tailored to specific country editions
