
Lynas Rare Earths Ltd
ASX:LYC

Intrinsic Value
The intrinsic value of one
LYC
stock under the Base Case scenario is
6.912
AUD.
Compared to the current market price of 8.095 AUD,
Lynas Rare Earths Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lynas Rare Earths Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Lynas Rare Earths Ltd
Balance Sheet Decomposition
Lynas Rare Earths Ltd
Current Assets | 514.2m |
Cash & Short-Term Investments | 308.3m |
Receivables | 50m |
Other Current Assets | 155.9m |
Non-Current Assets | 2.4B |
PP&E | 2.3B |
Intangibles | 1.2m |
Other Non-Current Assets | 116.6m |
Free Cash Flow Analysis
Lynas Rare Earths Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Lynas Rare Earths Ltd
Revenue
|
482.8m
AUD
|
Cost of Revenue
|
-376.9m
AUD
|
Gross Profit
|
105.9m
AUD
|
Operating Expenses
|
-52.7m
AUD
|
Operating Income
|
53.3m
AUD
|
Other Expenses
|
-2.5m
AUD
|
Net Income
|
50.8m
AUD
|
LYC Profitability Score
Profitability Due Diligence
Lynas Rare Earths Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Lynas Rare Earths Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
LYC Solvency Score
Solvency Due Diligence
Lynas Rare Earths Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Lynas Rare Earths Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LYC Price Targets Summary
Lynas Rare Earths Ltd
According to Wall Street analysts, the average 1-year price target for
LYC
is 8.245 AUD
with a low forecast of 5.353 AUD and a high forecast of 10.92 AUD.
Dividends
Current shareholder yield for LYC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LYC
stock under the Base Case scenario is
6.912
AUD.
Compared to the current market price of 8.095 AUD,
Lynas Rare Earths Ltd
is
Overvalued by 15%.