Company Valuation: Prospect Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 435.3 73.96 74.2 119.1 232.9 213.5 - -
Change - -83.01% 0.32% 60.52% 95.58% -8.33% - -
Enterprise Value (EV) 435.3 73.96 74.2 119.1 232.9 213.5 213.5 213.5
Change - -83.01% 0.32% 60.52% 95.58% -8.33% 0% 0%
P/E - -13.4x - - - - - -
PBR 0.85x - 2.58x 2x 1.84x 0.41x 0.44x 0.36x
PEG - - - - - - - -
Capitalization / Revenue 77x - - - - - 3.71x 0.63x
EV / Revenue 0x - - - - - 3.71x 0.63x
EV / EBITDA -0x - -0x -0x -0x -12.6x 12.1x 1.14x
EV / EBIT - - - - - - - -
EV / FCF 0x - -0x -0x -0x -0.56x -0.49x 2.11x
FCF Yield 103% - -12.6% -11.6% -11.8% -178% -205% 47.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0119 - - - - - -
Distribution rate - - - - - - - -
Net sales 1 5.65 - - - - - 57.6 337.1
EBITDA 1 -17.82 - -6.511 -7.513 -6.5 -17 17.7 186.8
EBIT - - - - - - - -
Net income - -5.482 - - - - - -
Net Debt - - - - - - - -
Reference price 2 0.9700 0.1600 0.1550 0.1700 0.2800 0.2550 0.2550 0.2550
Nbr of stocks (in thousands) 448,759 462,259 478,680 700,587 831,910 837,391 - -
Announcement Date 23/9/22 21/9/23 24/9/24 28/9/25 24/9/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 150M
24.34x9.5x14.47x2.22% 164B
21.04x3.27x7.3x0.91% 94.71B
9.64x1x4.66x3.63% 43.19B
21.87x4.53x6.95x2.12% 43.44B
66.34x3.99x12.33x0.07% 21.26B
15.39x2.95x10.05x1.27% 17.5B
5.46x0.24x6.21x7.1% 16.17B
12.42x4.62x8.45x-.--% 15.01B
Average 22.06x 3.76x 8.80x 2.16% 46.17B
Weighted average by Cap. 22.41x 5.58x 10.19x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Prospect Resources Limited

Historical PBR trend

Valuation ratios - PBR - Prospect Resources Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Prospect Resources Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Prospect Resources Limited

  1. Stock Market
  2. Stocks
  3. PSC Stock
  4. Valuation Prospect Resources Limited