Valuation Valor Resources Limited Australian S.E.

Stocks

End-of-day quote Australian S.E. 11/04/2024			5-day change	1st Jan Change
0.0390 ^AUD	-9.30%		-18.75%	-48.00%

08-14	Xpedra Resources Limited Announces Appointment of Mr. Kevin Joyce as Technical Director, Effective August 14, 2026	CI
07-02	Xpedra Resources Limited Change of Registered Office and Principal Place of Business	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	3.842	28.94	18.29	11.41	5.728	3.508
Change	-	653.27%	-36.79%	-37.63%	-49.8%	-38.76%
Enterprise Value (EV) ¹	3.217	28.38	15.08	11.2	4.999	2.504
Change	-	782.28%	-46.86%	-25.77%	-55.35%	-49.91%
P/E	-1.25x	-9.68x	-3.23x	-6.92x	-10.4x	-0.26x
PBR	3.77x	4.44x	1.33x	0.9x	0.39x	0.44x
PEG	-	0.3x	-0.1x	0.1x	0.1x	-0x
Capitalization / Revenue	-	-	-	49,766,433x	15,057,447x	10,009,822x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-2.2x	-14.7x	-5.86x	-7.3x	-4.39x	-1.51x
EV / EBIT	-1.64x	-14.7x	-5.72x	-7.29x	-3.1x	-0.21x
EV / FCF	-0.56x	-69.5x	-2.57x	-2.43x	3.62x	21.1x
FCF Yield	-179%	-1.44%	-38.9%	-41.1%	27.6%	4.75%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.04	-0.0258	-0.0387	-0.0108	-0.002992	-0.0351
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	0.2293	0.3804	0.3504
EBITDA ¹	-1.461	-1.933	-2.576	-1.534	-1.138	-1.657
EBIT ¹	-1.96	-1.934	-2.636	-1.535	-1.614	-11.77
Net income ¹	-3.094	-2.428	-3.672	-1.616	-0.4998	-12.08
Net Debt ¹	-0.625	-0.5578	-3.21	-0.2139	-0.7284	-1.003
Reference price ²	0.0500	0.2500	0.1250	0.0750	0.0310	0.0090
Nbr of stocks (in thousands)	76,834	115,753	146,341	152,121	184,761	389,741
Announcement Date	27/09/20	30/09/21	29/09/22	29/09/23	30/09/24	30/09/25

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.($)
BHP GROUP LIMITED	18.6x	4.4x	7.91x	3.12%	246B
RIO TINTO PLC	12.36x	3.05x	6.62x	4.76%	180B
GRUPO MÉXICO, S.A.B. DE C.V.	16.72x	4.73x	7.81x	2.88%	107B
GLENCORE PLC	13.22x	0.4x	6.54x	3.14%	95.52B
SAUDI ARABIAN MINING COMPANY (MAADEN)	28.77x	7.1x	18.66x	-.--%	72.78B
ANGLO AMERICAN PLC	54.74x	3.36x	8.27x	1.13%	61.45B
TECK RESOURCES LIMITED	16.58x	3.36x	6.65x	0.55%	34.89B
FRESNILLO PLC	14.14x	4.6x	7x	4.1%	31.31B
HINDUSTAN ZINC LIMITED	14.13x	5.11x	9.05x	3.62%	27.78B
Average	21.03x	4.01x	8.72x	2.59%	95.12B
Weighted average by Cap.	19.53x	3.86x	8.37x	2.97%