|
Market Closed -
Australian S.E.
14:10:15 11/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.500 AUD | -1.96% |
|
-4.63% | -11.62% |
Company Valuation: Brazilian Rare Earths Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 409.2 | 581.8 | 1,088 | 980.5 | - | - |
| Change | - | 42.19% | 86.91% | -9.84% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 864.7 | 904.2 | 937.3 |
| Change | - | 22.23% | 84.98% | -6.53% | 4.57% | 3.65% |
| P/E | -5.17x | -11.9x | -23.8x | -13.6x | -16.4x | -15.8x |
| PBR | - | 7.15x | 6.71x | 8.61x | 13.5x | 36.7x |
| PEG | 0.1x | 0.3x | 1.5x | -0.2x | 1x | -4.18x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -11.5x | -14.6x | -14.9x |
| EV / EBIT | - | -10.9x | -22.2x | -11.5x | -14.5x | -14.8x |
| EV / FCF | - | -11.8x | -27x | -12.6x | -14.6x | -14.9x |
| FCF Yield | - | -8.45% | -3.71% | -7.92% | -6.86% | -6.72% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3694 | -0.1976 | -0.1662 | -0.257 | -0.2137 | -0.2218 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | - | 2.685 | 4.238 | - | - | - |
| EBITDA 1 | - | -46.05 | -41.74 | -75.3 | -62 | -63 |
| EBIT 1 | - | -46.07 | -41.75 | -75.3 | -62.5 | -63.5 |
| Net income 1 | -69.08 | -46.07 | -42.06 | -72.27 | -60.16 | -62.42 |
| Net Debt 1 | - | -81.69 | -162.4 | -115.8 | -76.3 | -43.28 |
| Reference price 2 | 1.910 | 2.360 | 3.960 | 3.500 | 3.500 | 3.500 |
| Nbr of stocks (in thousands) | 214,230 | 246,539 | 274,627 | 280,154 | - | - |
| Announcement Date | 26/3/24 | 31/3/25 | 29/3/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -13.89x | - | -11.74x | -.--% | 717M | |
| 32.57x | 2.7x | 21.76x | 0.59% | 20.57B | |
| 26.32x | 8.49x | 15.49x | 0.54% | 10.86B | |
| -186.65x | 19.61x | 63.15x | -.--% | 9.14B | |
| 24.55x | - | - | - | 5.71B | |
| -18.6x | - | - | - | 3.93B | |
| -4x | - | - | - | 1.92B | |
| 27.16x | - | - | - | 1.9B | |
| -75.88x | - | -17.52x | - | 849M | |
| Average | -20.93x | 10.27x | 14.23x | 0.28% | 6.18B | |
| Weighted average by Cap. | -12.84x | 8.06x | 27.76x | 0.44% |
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
- BRE Stock
- Valuation Brazilian Rare Earths Limited
Select your edition
All financial news and data tailored to specific country editions
