Lynas Rare Earths Ltd
ASX:LYC

Watchlist Manager
Lynas Rare Earths Ltd Logo
Lynas Rare Earths Ltd
ASX:LYC
Watchlist
Price: 14.31 AUD -2.05% Market Closed
Market Cap: 13.4B AUD

Intrinsic Value

The intrinsic value of one LYC stock under the Base Case scenario is 8.01 AUD. Compared to the current market price of 14.31 AUD, Lynas Rare Earths Ltd is Overvalued by 44%.

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

LYC Intrinsic Value
8.01 AUD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Lynas Rare Earths Ltd

What is Valuation History?
Compare LYC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about LYC?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Lynas Rare Earths Ltd
Financials
Annual
Quarterly
TTM

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
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
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
Fundamental Scores

LYC Profitability Score
Profitability Due Diligence

Lynas Rare Earths Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Strong 3Y Average Operating Margin
Strong 3Y Average Net Margin
49/100
Profitability
Score

Lynas Rare Earths Ltd's profitability score is 49/100. 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.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
82/100
Solvency
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

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

According to Wall Street analysts, the average 1-year price target for LYC is 10.42 AUD with a low forecast of 5.56 AUD and a high forecast of 13.91 AUD.

Lowest
Price Target
5.56 AUD
61% Downside
Average
Price Target
10.42 AUD
27% Downside
Highest
Price Target
13.91 AUD
3% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Lynas Rare Earths Ltd
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

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 8.01 AUD.

Is LYC stock undervalued or overvalued?

Compared to the current market price of 14.31 AUD, Lynas Rare Earths Ltd is Overvalued by 44%.

Back to Top