|
Market Closed -
Australian S.E.
13:10:11 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1.875 AUD | -7.64% |
|
+8.70% | -52.65% |
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 | 525.3 | - | - |
| Change | - | 42.19% | 86.91% | -51.7% | - | - |
| Enterprise Value (EV) 1 | 409.2 | 500.1 | 925.2 | 409.5 | 449 | 482 |
| Change | - | 22.23% | 84.98% | -55.74% | 9.65% | 7.35% |
| P/E | -5.17x | -11.9x | -23.8x | -7.3x | -8.77x | -8.45x |
| PBR | - | 7.15x | 6.71x | 4.61x | 7.24x | 19.7x |
| PEG | 0.1x | 0.3x | 1.5x | -0.1x | 0.5x | -2.24x |
| Capitalization / Revenue | - | 217x | 257x | - | - | - |
| EV / Revenue | - | 186x | 218x | - | - | - |
| EV / EBITDA | - | -10.9x | -22.2x | -5.44x | -7.24x | -7.65x |
| EV / EBIT | - | -10.9x | -22.2x | -5.44x | -7.18x | -7.59x |
| EV / FCF | - | -11.8x | -27x | -5.98x | -7.24x | -7.65x |
| FCF Yield | - | -8.45% | -3.71% | -16.7% | -13.8% | -13.1% |
| 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 | 1.875 | 1.875 | 1.875 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -7.9x | - | -6.02x | -.--% | 400M | |
| 25.95x | 2.49x | 20.18x | 1.1% | 19.14B | |
| 8.57x | 1.94x | 5.04x | 8.41% | 18.07B | |
| 18.14x | 6.43x | 11.46x | 0.21% | 9.71B | |
| 7.08x | 0.97x | 3.45x | 11.75% | 9.37B | |
| 26.7x | 7.64x | 14.28x | 0.65% | 9.23B | |
| 19.06x | - | - | 0.24% | 7.56B | |
| -144.59x | 15.69x | 54.71x | -.--% | 7.42B | |
| 4.52x | 0.75x | 2.2x | 9.26% | 6.51B | |
| Average | -4.72x | 5.13x | 13.16x | 3.51% | 9.71B | |
| Weighted average by Cap. | 2.73x | 4.35x | 14.66x | 4.04% |
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
