Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. 10:14:58 30/09/2026 +04			5-day change	1st Jan Change
3.920 ^AUD	+1.55%		-2.24%	-5.77%

09-28	ASX Preview: Australian Shares Set for Muted Open Ahead of Expected RBA Rate Hike; Northern Star Resources Rejects Unsolicited Gold Fields Takeover Proposal	MT
09-28	Ramelius Resources Secures Key Environmental Approval for Western Australia Project	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	754.6	1,249	2,195	2,921	5,499	7,292	-	-
Change	-	65.52%	75.7%	33.09%	88.3%	32.59%	-	-
Enterprise Value (EV) ¹	606.8	1,027	1,781	2,201	4,971	6,873	6,715	6,303
Change	-	69.16%	73.47%	23.63%	125.79%	38.28%	-2.3%	-6.13%
P/E	60x	18.1x	10x	6.19x	45.8x	18.6x	11.4x	8.96x
PBR	1.05x	1.33x	1.66x	1.54x	1.4x	1.77x	1.6x	1.44x
PEG	-	0x	0x	0x	-0.5x	0x	0.2x	0.3x
Capitalization / Revenue	1.25x	1.98x	2.49x	2.43x	5.32x	5.51x	3.94x	2.78x
EV / Revenue	1x	1.63x	2.02x	1.83x	4.81x	5.19x	3.62x	2.4x
EV / EBITDA	2.07x	3.72x	3.85x	2.68x	9.27x	8.06x	5.42x	4x
EV / EBIT	5.53x	9.18x	6.36x	3.34x	23.9x	13.2x	7.63x	5.8x
EV / FCF	-18.2x	7.3x	5.37x	3.61x	21.6x	18.3x	9.02x	5.97x
FCF Yield	-5.51%	13.7%	18.6%	27.7%	4.62%	5.47%	11.1%	16.8%
Dividend per Share ²	0.01	0.02	0.05	0.08	0.06	0.0318	0.0561	0.1121
Rate of return	1.15%	1.59%	2.6%	3.17%	2.05%	0.82%	1.45%	2.9%
EPS ²	0.0145	0.0695	0.1917	0.4068	0.0638	0.2078	0.3385	0.4309
Distribution rate	69%	28.8%	26.1%	19.7%	94%	15.3%	16.6%	26%
Net sales ¹	603.9	631.3	882.6	1,203	1,033	1,324	1,853	2,621
EBITDA ¹	292.8	276.3	462.2	822.2	536.2	852.2	1,239	1,576
EBIT ¹	109.8	111.8	279.9	658.2	207.9	519.6	880.4	1,087
Net income ¹	12.4	61.56	216.6	474.2	118.8	409.8	636.4	811.1
Net Debt ¹	-147.8	-222.5	-413.8	-719.3	-528.9	-418.6	-576.7	-988.6
Reference price ²	0.870	1.260	1.920	2.520	2.920	3.860	3.860	3.860
Nbr of stocks (in thousands)	867,385	991,298	1,142,970	1,158,992	1,883,376	1,889,051	-	-
Announcement Date	28/08/22	27/08/23	25/08/24	24/08/25	20/08/26	-	-	-

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.($)
RAMELIUS RESOURCES LIMITED	18.57x	5.19x	8.06x	0.82%	5.09B
FRANCO-NEVADA CORPORATION	30.56x	18.19x	19.65x	0.71%	47.84B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	14.7x	4.9x	6.97x	1.91%	47.41B
GOLD FIELDS LIMITED	8.57x	2.79x	4.09x	5.83%	32.68B
EVOLUTION MINING LIMITED	15.04x	4.58x	7.83x	2.87%	18.79B
ZHONGJIN GOLD CORP.,LTD	10.65x	-	-	5.6%	15.6B
HARMONY GOLD MINING COMPANY LIMITED	5.45x	1.53x	2.94x	5.1%	11.13B
TRIPLE FLAG PRECIOUS METALS CORP.	16.24x	13.29x	15.45x	0.76%	6.39B
PT ANTAM (PERSERO) TBK	6.95x	0.57x	4.57x	7.77%	4.23B
Average	14.08x	6.38x	8.70x	3.49%	21.02B
Weighted average by Cap.	16.79x	8.13x	10.04x	2.93%