Lynas Rare Earths Ltd
XMUN:LYI

Watchlist Manager
Lynas Rare Earths Ltd Logo
Lynas Rare Earths Ltd
XMUN:LYI
Watchlist
Price: 7.142 EUR -0.31% Market Closed
Market Cap: 10.8B EUR

Relative Value

The Relative Value of one LYI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 7.142 EUR, Lynas Rare Earths Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

LYI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
28
Median 3Y
19.7
Median 5Y
20.5
Industry
2.1
Forward
17.5
vs History
6
vs Industry
0
Median 3Y
109.4
Median 5Y
61.5
Industry
19.3
Forward
58
vs History
25
vs Industry
1
Median 3Y
120.4
Median 5Y
55
Industry
11.2
vs History
vs Industry
Median 3Y
-21.2
Median 5Y
-16.5
Industry
18.5
vs History
36
vs Industry
14
Median 3Y
5
Median 5Y
7
Industry
2.2
vs History
6
vs Industry
27
Median 3Y
19.2
Median 5Y
19.7
Industry
2.5
Forward
17.5
vs History
6
vs Industry
4
Median 3Y
66.9
Median 5Y
52.4
Industry
8.5
vs History
6
vs Industry
1
Median 3Y
126.3
Median 5Y
58.3
Industry
12.6
Forward
39.6
vs History
6
vs Industry
1
Median 3Y
126.3
Median 5Y
58.3
Industry
15.2
Forward
47.6
vs History
25
vs Industry
2
Median 3Y
118.5
Median 5Y
53
Industry
12.6
vs History
vs Industry
Median 3Y
-22.3
Median 5Y
-15.8
Industry
16.9
vs History
50
vs Industry
17
Median 3Y
5.5
Median 5Y
7.3
Industry
1.9

Multiples Across Competitors

LYI Competitors Multiples
Lynas Rare Earths Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Lynas Rare Earths Ltd
XMUN:LYI
10.8B EUR 34 2 371.4 894.2 894.2
AU
Rio Tinto Ltd
ASX:RIO
239.8B AUD 3 15.6 8.2 11.8
AU
BHP Group Ltd
ASX:BHP
232.2B AUD 3 17.2 6.6 8.5
UK
Rio Tinto PLC
LSE:RIO
97.3B GBP 2.4 12.8 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.2 8.3 9.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
48.8B GBP 0.3 -32 259.6 781.9
CN
CMOC Group Ltd
SSE:603993
427.9B CNY 2.1 21.9 13.5 13.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
61.4B USD 2.1 22 13.6 13.6
UK
Anglo American PLC
LSE:AAL
35.8B GBP 2.2 -11.3 129.8 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Lynas Rare Earths Ltd
XMUN:LYI
Average P/E: 315.4
2 371.4
364%
6.5
AU
Rio Tinto Ltd
ASX:RIO
15.6
2%
7.8
AU
BHP Group Ltd
ASX:BHP
17.2
6%
2.9
UK
Rio Tinto PLC
LSE:RIO
12.8
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.2
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -32 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.9
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
22
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.3 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Lynas Rare Earths Ltd
XMUN:LYI
Average EV/EBITDA: 147.5
894.2
274%
3.3
AU
Rio Tinto Ltd
ASX:RIO
8.2
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.6
3%
2.2
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.6
17%
15.3
CN
CMOC Group Ltd
SSE:603993
13.5
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
24%
0.6
UK
Anglo American PLC
LSE:AAL
129.8
4%
32.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Lynas Rare Earths Ltd
XMUN:LYI
Average EV/EBIT: 216.7
894.2
271%
3.3
AU
Rio Tinto Ltd
ASX:RIO
11.8
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.5
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.8
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781.9
29%
27
CN
CMOC Group Ltd
SSE:603993
13.5
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.2
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A