Lynas Rare Earths Ltd
ASX:LYC

Watchlist Manager
Lynas Rare Earths Ltd Logo
Lynas Rare Earths Ltd
ASX:LYC
Watchlist
Price: 12.85 AUD 1.5% Market Closed
Market Cap: 12.9B AUD

Intrinsic Value

The intrinsic value of one LYC stock under the Base Case scenario is hidden AUD. Compared to the current market price of 12.85 AUD, Lynas Rare Earths Ltd is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

LYC Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Lynas Rare Earths Ltd

Intrinsic Value History
Dive into the past to invest in the future

LYC looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether LYC usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about LYC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is LYC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Lynas Rare Earths Ltd.

Explain Valuation
Compare LYC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about LYC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Lynas Rare Earths Ltd

Current Assets 429.9m
Cash & Short-Term Investments 166.5m
Receivables 73.1m
Other Current Assets 190.3m
Non-Current Assets 2.5B
PP&E 2.4B
Intangibles 1.8m
Other Non-Current Assets 115.5m
Current Liabilities 151.8m
Accounts Payable 39m
Accrued Liabilities 40.3m
Other Current Liabilities 72.5m
Non-Current Liabilities 439.7m
Long-Term Debt 168.3m
Other Non-Current Liabilities 271.4m
Efficiency

Free Cash Flow Analysis
Lynas Rare Earths Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Lynas Rare Earths Ltd

Revenue
556.5m AUD
Cost of Revenue
-426.7m AUD
Gross Profit
129.8m AUD
Operating Expenses
-108.6m AUD
Operating Income
21.2m AUD
Other Expenses
-13.2m AUD
Net Income
8m AUD
Fundamental Scores

LYC Profitability Score
Profitability Due Diligence

Lynas Rare Earths Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Sustainable 3Y Average Operating Margin
Strong 3Y Average Net Margin
Positive 3Y Average ROE
hidden
Profitability
Score

Lynas Rare Earths Ltd's profitability score is hidden . 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 hidden . The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
hidden
Solvency
Score

Lynas Rare Earths Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LYC Price Targets Summary
Lynas Rare Earths Ltd

Wall Street analysts forecast LYC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LYC is 16.83 AUD with a low forecast of 9.6 AUD and a high forecast of 30.98 AUD.

Lowest
Price Target
9.6 AUD
25% Downside
Average
Price Target
16.83 AUD
31% Upside
Highest
Price Target
30.98 AUD
141% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Lynas Rare Earths Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for LYC is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one LYC stock?

The intrinsic value of one LYC stock under the Base Case scenario is hidden AUD.

Is LYC stock undervalued or overvalued?

Compared to the current market price of 12.85 AUD, Lynas Rare Earths Ltd is hidden .

Back to Top