Company Valuation: Westar Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 9.577 4.425 10.01 2.601 1.994 5.656
Change - -53.79% 126.2% -74.02% -23.34% 183.71%
Enterprise Value (EV) 1 6.498 2.121 7.236 1.077 0.7902 3.809
Change - -67.36% 241.14% -85.12% -26.6% 382.06%
P/E -9.13x -1.39x -1.44x -0.68x -1.52x -1.08x
PBR 1.89x 0.77x 1.83x 0.77x 0.56x 1.73x
PEG - -0x 0.2x 0x 0x -0x
Capitalization / Revenue - - - - - 162,894,246x
EV / Revenue - - - - - -
EV / EBITDA -8.93x -1.27x -3.39x -0.58x -0.6x -3.67x
EV / EBIT -8.87x -0.93x -1.98x -0.37x -0.58x -1.17x
EV / FCF -4.23x -0.82x -5.61x -1.29x -0.57x -87.1x
FCF Yield -23.6% -122% -17.8% -77.8% -175% -1.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0208 -0.0403 -0.0374 -0.0148 -0.0033 -0.0065
Distribution rate - - - - - -
Net sales - - - - - 0.0347
EBITDA 1 -0.7281 -1.673 -2.135 -1.859 -1.311 -1.039
EBIT 1 -0.7327 -2.281 -3.646 -2.926 -1.363 -3.251
Net income 1 -0.7835 -2.337 -3.492 -2.918 -1.302 -3.298
Net Debt 1 -3.079 -2.304 -2.773 -1.524 -1.203 -1.847
Reference price 2 0.190000 0.056000 0.054000 0.010000 0.005000 0.007000
Nbr of stocks (in thousands) 50,404 79,017 185,358 260,064 398,725 808,002
Announcement Date 29/09/21 30/09/22 31/08/23 23/09/24 11/09/25 30/09/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.37M
16.47x3.89x7.03x3.58% 215B
11.22x2.77x6.05x5.25% 161B
14.85x4.27x7.04x3.21% 98.27B
11.78x0.38x6.02x3.46% 86.51B
25.37x6.24x16.25x-.--% 62.7B
51.66x3.18x7.79x2.27% 57.75B
15.73x3.2x6.3x0.58% 32.38B
12.35x3.92x6.04x5.05% 26.69B
12.65x4.56x8.01x3.92% 24.91B
Average 19.12x 3.60x 7.84x 3.04% 76.56B
Weighted average by Cap. 17.71x 3.44x 7.49x 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. WSR Stock
  4. Valuation Westar Resources Limited