Lynas Rare Earths Ltd
XMUN:LYI

Watchlist Manager
Lynas Rare Earths Ltd Logo
Lynas Rare Earths Ltd
XMUN:LYI
Watchlist
Price: 7.164 EUR 0.84% Market Closed
Market Cap: 10.9B EUR
Section:
 

Relative Value

The Relative Value of one LYI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 7.164 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

34.3
P/S
P/S
Price to Sales
34.3
vs History
6
vs Industry
28
Median 3Y
17.6
Median 5Y
20.2
Industry
2.1
Forward
17.6
More Details
2 385.7
P/E
P/E
Price to Earnings
2 385.7
vs History
6
vs Industry
0
Median 3Y
53.1
Median 5Y
59.3
Industry
19.2
Forward
58.4
More Details
183
P/OCF
P/OCF
Price to OCF
183
vs History
25
vs Industry
1
Median 3Y
53.1
Median 5Y
55
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-21.1
Median 5Y
43
Industry
18.4
More Details
8.1
P/B
P/B
Price to Book Value
8.1
vs History
38
vs Industry
14
Median 3Y
5
Median 5Y
7
Industry
2.2
More Details
34.3
EV/S
EV/S
Enterprise Value to Sales
34.3
vs History
6
vs Industry
27
Median 3Y
16.7
Median 5Y
19.7
Industry
2.6
Forward
17.7
More Details
146.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
146.8
vs History
6
vs Industry
4
Median 3Y
43.9
Median 5Y
52.4
Industry
8.5
More Details
899.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
899.6
vs History
6
vs Industry
1
Median 3Y
60.7
Median 5Y
58
Industry
12.5
Forward
39.9
More Details
899.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
899.6
vs History
6
vs Industry
1
Median 3Y
60.7
Median 5Y
58
Industry
15.2
Forward
47.9
More Details
183
EV/OCF
EV/OCF
Enterprise Value to OCF
183
vs History
25
vs Industry
2
Median 3Y
50.5
Median 5Y
53
Industry
12.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-21.1
Median 5Y
38.4
Industry
16.8
More Details
7
EV/IC
EV/IC
Enterprise Value to IC
7
vs History
50
vs Industry
17
Median 3Y
5.5
Median 5Y
7.3
Industry
1.9
More Details

Multiples Across Competitors

LYI Competitors Multiples
Lynas Rare Earths Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Lynas Rare Earths Ltd
XMUN:LYI
10.9B EUR 34.3 2 385.7 899.6 899.6
AU
Rio Tinto Ltd
ASX:RIO
238.4B AUD 3 15.5 8.2 11.8
AU
BHP Group Ltd
ASX:BHP
230.9B AUD 3 17.1 6.6 8.4
UK
Rio Tinto PLC
LSE:RIO
97.4B GBP 2.4 12.8 120.5 173.2
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.1 8.3 9.7
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
48.5B GBP 0.3 -31.8 258.7 779.2
CN
CMOC Group Ltd
SSE:603993
427.9B CNY 2.1 21.9 13.5 13.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
56.4B USD 1.9 20.2 12.5 12.5
UK
Anglo American PLC
LSE:AAL
36.3B GBP 2.2 -11.4 129.5 229.7
ZA
African Rainbow Minerals Ltd
JSE:ARI
39B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
AU
Lynas Rare Earths Ltd
XMUN:LYI
Average P/E: 316.9
2 385.7
364%
6.6
AU
Rio Tinto Ltd
ASX:RIO
15.5
2%
7.8
AU
BHP Group Ltd
ASX:BHP
17.1
6%
2.9
UK
Rio Tinto PLC
LSE:RIO
12.8
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.1
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -31.8 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.9
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
20.2
25%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.4 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: 147.7
899.6
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
120.5
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
258.7
17%
15.2
CN
CMOC Group Ltd
SSE:603993
13.5
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.5
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.5
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: 216.8
899.6
271%
3.3
AU
Rio Tinto Ltd
ASX:RIO
11.8
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.4
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.2
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.7
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
779.2
29%
26.9
CN
CMOC Group Ltd
SSE:603993
13.5
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
12.5
19%
0.7
UK
Anglo American PLC
LSE:AAL
229.7
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A

See Also

Summary
LYI intrinsic value, competitors valuation, and company profile.
DCF Valuation
LYI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LYI stock valuation using valuation multiples.
Wall Street Estimates
LYI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LYI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 306,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.