Brazilian Rare Earths Valuation

Q: What is the Fair Price of BRE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

BRE (A$2.78) is trading below our estimate of [[fair value]] (A$8.79)

Is BRE undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BRE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BRE (A$2.78) is trading below our estimate of fair value (A$8.79)

Significantly Below Fair Value: BRE is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BRE?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for BRE. This is calculated by dividing BRE's market cap by their current preferred multiple.
What is BRE's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	AU$685.38m

BRE key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	-9.8x
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does BRE's PB Ratio compare to its peers?

The above table shows the PB ratio for BRE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	3.1x
LLL Leo Lithium	3.3x	54.8%	AU$605.1m
INR ioneer	2x	-16.8%	AU$654.7m
DVP Develop Global	2x	95.4%	AU$683.9m
LRS Latin Resources	5.1x	-32.1%	AU$532.3m
BRE Brazilian Rare Earths	7x	44.5%	AU$685.4m

Price-To-Book vs Peers: BRE is expensive based on its Price-To-Book Ratio (7x) compared to the peer average (3.1x).

Price to Earnings Ratio vs Industry

How does BRE's PE Ratio compare vs other companies in the AU Metals and Mining Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	10.3%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	10.3%
	n/a	n/a	n/a

No more companies

Price-To-Book vs Industry: BRE is expensive based on its Price-To-Book Ratio (7x) compared to the Australian Metals and Mining industry average (1.2x).

Price to Book Ratio vs Fair Ratio

What is BRE's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BRE PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	7x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate BRE's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst BRE forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	AU$2.78	AU$6.15 +121.2%	13.8%	AU$7.00	AU$5.30	n/a	2
Oct ’25	AU$2.89	AU$5.85 +102.4%	9.4%	AU$6.40	AU$5.30	n/a	2
Sep ’25	AU$2.80	AU$5.70 +103.6%	7.0%	AU$6.10	AU$5.30	n/a	2
Jun ’25	AU$3.25	AU$4.65 +43.1%	31.2%	AU$6.10	AU$3.20	n/a	2

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.