Lynas Rare Earths

Lynas Rare Earths will fill the growing demand gap with its Malaysia heavy earth refinery

Bucky

Not Invested

Community Contributor

Published

31 May 25

Updated

31 May 25

Bucky's Fair Value

AU$28.36

47.5% undervalued

31 May

AU$14.90

136.5%

15.0%

Author's Valuation

AU$28.4

47.5% undervalued

Bucky's Fair Value

Narrative

Updates0

Bucky'sFair Value

AU$28.4

47.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

32.35%

Metals and Mining revenue growth rate

2.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.98%

Calculation

AU$255.85m

Earnings '30

145.21x

PE Ratio '30

AU$37.15b

Market Cap '30

AU$37.15b

Market Cap '30

934.72m

No. shares '30

AU$39.75

Share Price '30

AU$39.75 Share Price '30

Discounted to 2025 @ 6.97% p.a.

AU$28.38

Fair Value '25