Company Valuation: Prospect Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 78.41 435.3 73.96 74.2 119.1 178.9 - -
Change - 455.15% -83.01% 0.32% 60.52% 50.18% - -
Enterprise Value (EV) 78.41 435.3 73.96 74.2 119.1 178.9 178.9 178.9
Change - 455.15% -83.01% 0.32% 60.52% 50.18% 0% 0%
P/E -19.8x - -13.4x - - - - -
PBR - 0.85x - 2.58x 2x 3.58x 0.35x 0.37x
PEG - - - - - - - -
Capitalization / Revenue - 77x - - - - - 3.11x
EV / Revenue - 0x - - - - - 3.11x
EV / EBITDA - -0x - -0x -0x -11.2x -10.5x 10.1x
EV / EBIT - - - - - - - -
EV / FCF - 0x - -0x -0x -7.45x -0.47x -0.41x
FCF Yield - 103% - -12.6% -11.6% -13.4% -212% -244%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0106 - -0.0119 - - - - -
Distribution rate - - - - - - - -
Net sales 1 - 5.65 - - - - - 57.6
EBITDA 1 - -17.82 - -6.511 -7.513 -16 -17 17.7
EBIT - - - - - - - -
Net income -3.458 - -5.482 - - - - -
Net Debt - - - - - - - -
Reference price 2 0.2100 0.9700 0.1600 0.1550 0.1700 0.2150 0.2150 0.2150
Nbr of stocks (in thousands) 373,381 448,759 462,259 478,680 700,587 831,910 - -
Announcement Date 30/9/21 23/9/22 21/9/23 24/9/24 28/9/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.46x9.42x14.49x2.08% 159B
22.35x3.35x8.02x0.9% 95.24B
12.25x1.55x5.93x2.79% 57.3B
22.69x4.09x13.06x0.89% 22.72B
47.26x - - 0.41% 24.65B
8.72x0.29x8.67x4.64% 20.73B
21.41x1.24x10.63x2.05% 17.6B
11.65x1.62x11.21x2.78% 16.64B
Average 21.35x 3.08x 10.29x 2.07% 51.68B
Weighted average by Cap. 22.11x 5.27x 10.93x 1.9%

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. PSC Stock
  4. PRSTF Stock
  5. Valuation Prospect Resources Limited