EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

Raptor Metals Ltd (RAP) fair value: what the stock is really worth

We calculate from audited financials what Raptor Metals Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.

Valuation from Jun 24, 2026. With the latest figures (losses, negative cash flow), a fair value can no longer be calculated.
  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Basic Materials · AU · ISIN AU0000452450

RM Thin data Jun 24, 2026

Raptor Metals Ltd

RAP · AU

Stretched ValuationStrong overvaluation with only moderate quality.

!Fair value A$0.0085 · Strongly overvalued (−66%)
!Quality 63/100
!Mixed Growth (revenue YoY +3502.4 %/yr)
!negative free cash flow
!Trails peers (1/5)
!Narrow moat 8/100
!Evidence only low, so the estimate is less certain
Watch Raptor Metals Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

A$0.2863 A$0.0090 Fair Value A$0.0085 Oct 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jun 24, 2026.

How to read this chart

59‑month range A$0.0090 – A$0.2863 · the A$0.0250 price screens above the A$0.0085 fair value. Dashed = 300-day average. As of Jun 24, 2026.

Follow Raptor Metals in your weekly email

Every Wednesday you see whether Raptor Metals is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Raptor Metals Limited operates as a base and precious metals exploration company in Australia. It explores for silver, copper, gold, zinc, lead, and cobalt deposits.

Show more

Raptor Metals Limited operates as a base and precious metals exploration company in Australia. It explores for silver, copper, gold, zinc, lead, and cobalt deposits. The company's flagship project is the Arunta Project, which comprises two groups of tenements covering an area totaling 593 square kilometers located east of Barrow Creek in the Northern Territory. The company was formerly known as Eastern Metals Limited and change is name to Raptor Metals Limited in January 2026. Raptor Metals Limited was incorporated in 2020 and is based in Sydney, Australia.

Stock analysis

Raptor Metals Ltd (RAP) currently trades at A$0.0250, while our model-based Fair Value estimate is A$0.0085, implying the stock looks roughly 194.1% overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 2 models at a data quality of 87/100, which puts the evidence level at low.

Quality & growth

The Quality Score stands at 63/100 (solid quality), in the Basic Materials sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Raptor Metals Ltd reported revenue of A$2.5M in FY2022 versus A$502 in FY2009, a compound +92.6%/yr. Reported net income was −A$1.9M in FY2024.

Key figures

Market cap A$22.7M (≈ $15.9M) · P/S ratio 52.5 · EPS (TTM) A$−0.0200 · Return on equity −72.2% · Return on assets (EBIT) −95.7% · Operating margin 180,293% · Free cash flow −A$1.8M · Net cash A$2.3M.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).

What moves the price

The share trades about 60% below its 52-week high and 166% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Basic Materials peers we cover trades at −17% fair-value upside, at −66%, RAP screens richer than that median.

Notify me when RAP reaches fair value

Put RAP on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 63/100

Of which business quality 66 · Market factors (momentum, volatility) 39

Profitability 38
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 22
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 50
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 36/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3,502.4%
Revenue growth 19 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+57.4%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−110,964.9% (2003) → −276.4% (2022)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2024 is a loss year, no rate is defined from a loss
not computed

RAP screens 194% overvalued. Compare with PT Amman Mineral Internasional Tbk →

Compare Raptor Metals Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Other Precious Metals & Mining · 102 stocks

Beats the industry median on 1/4 measures
Overall it trails its industry peers.
Valuation
Quality Score 66 · Top 25%
Fair Value upside −66% · Below median
Profitability
Return on assets −21% · Bottom 25%
Growth and dividend
Revenue growth 0% · Below median

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Other Precious Metals & Mining stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
PT Amman Mineral Internasional Tbk AMMN 4,870 IDR 871.64 IDR −82%
Hecla Mining Company HL $18.27 $16.28 −11%
Compañía de Minas Buenaventura S.A. BVN $34.70 $28.79 −17%
Sibanye Stillwater Limited SBSW $11.41 $15.10 +32%
China Gold International Resources Corp CGG C$40.80 C$44.88 +10%
Artemis Gold Inc ARTG C$41.59 C$15.84 −62%
Triple Flag Precious Metals Corp TFPM $33.73 $32.40 −4%
Perpetua Resources Corp PPTA $24.76 $6.07 −75%
PT Merdeka Battery Materials Tbk. MBMA 525.00 IDR 73.59 IDR −86%
Zhaojin International Gold Co 000506 ¥18.58 ¥2.01 −89%

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Raptor Metals Ltd · Fair Value
A$0.0085 −194%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Raptor Metals Ltd Fair Value". https://www.fairvalue-calculator.com/stock/RAP

Frequently asked questions

Is Raptor Metals Ltd (RAP) overvalued or undervalued?
As of Jun 24, 2026, our model estimates a fair value of A$0.0085 versus a price of A$0.0250, about −66% upside (overvalued).
What is the fair value of RAP?
Our model-based fair value for Raptor Metals Ltd is A$0.0085 (as of Jun 24, 2026), built from audited fundamentals. The current price: A$0.0250.
What is the quality score of RAP?
Raptor Metals Ltd has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Raptor Metals Ltd (RAP)?
Our model-based price target is the fair value of A$0.0085 (as of Jun 24, 2026) from 2 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Raptor Metals Ltd stock forecast for 2026?
Our models put fair value at A$0.0085, about −66% upside versus a price of A$0.0250 (overvalued). The calculation is refreshed regularly with new filings.
What is the intrinsic value of Raptor Metals Ltd (RAP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Raptor Metals Ltd it is A$0.0085 per share (as of Jun 24, 2026), against a price of A$0.0250. It is the blended result of 2 valuation models (cash flow, earnings, asset, dividend).
Is Raptor Metals Ltd stock overvalued or undervalued in 2026?
As of Jun 24, 2026, RAP trades above its calculated fair value: price A$0.0250, fair value A$0.0085, a gap of about −66% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of RAP?
No. The price is what the market pays today (A$0.0250); the fair value is what the company's own numbers justify (A$0.0085). For Raptor Metals Ltd the two are A$0.0165 per share apart. That gap is exactly why we show both numbers side by side.
How much is Raptor Metals Ltd worth?
The market values Raptor Metals Ltd at about A$22.7M (market capitalisation, as of Jun 24, 2026). Per share that is A$0.0250; our models calculate a fair value of A$0.0085 per share.
How solid is the balance sheet of Raptor Metals Ltd (RAP)?
Balance-sheet figures for Raptor Metals Ltd (as of Jun 24, 2026): return on equity −72.2%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is RAP from its 52-week high?
Raptor Metals Ltd trades at A$0.0250, about 60% below its 52-week high of A$0.0620 and 166% above the low of A$0.0094 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of A$0.0085 is for.
Which stocks are comparable to Raptor Metals Ltd?
From the same area (Basic Materials) we also value PT Amman Mineral Internasional Tbk, Hecla Mining Company, Compañía de Minas Buenaventura S.A., Sibanye Stillwater Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Raptor Metals Ltd stock attractive at the current price?
The data as of Jun 24, 2026: price A$0.0250, calculated fair value A$0.0085 (−66%), Quality Score 63/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of RAP calculated?
We run Raptor Metals Ltd through 2 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of A$0.0085, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Raptor Metals Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Raptor Metals Ltd (RAP)?
The closing price on Sep 24, 2026 was A$0.0250. Our model-based fair value is A$0.0085, about −66% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Raptor Metals Ltd right now?
The price sits above even our optimistic bull case (A$0.0085). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.

Key figures of Raptor Metals Ltd

How large is the market capitalisation of Raptor Metals Ltd (RAP)?
The market capitalisation of Raptor Metals Ltd is A$22.7M (≈ $15.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Raptor Metals Ltd (RAP)?
The price-to-sales ratio of Raptor Metals Ltd is 52.5 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Raptor Metals Ltd (RAP)?
Earnings per share at Raptor Metals Ltd are A$−0.0200. Earnings per share over the last twelve months: total profit spread across every single share.
What is the return on equity of Raptor Metals Ltd (RAP)?
The return on equity (ROE) of Raptor Metals Ltd is −72.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Raptor Metals Ltd (RAP)?
On an EBIT basis the return on assets of Raptor Metals Ltd is −95.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Raptor Metals Ltd (RAP)?
The operating margin of Raptor Metals Ltd is 180,293% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How much free cash flow does Raptor Metals Ltd (RAP) generate?
The free cash flow of Raptor Metals Ltd is −A$1.8M (fiscal year 2024). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Raptor Metals Ltd (RAP) hold?
Raptor Metals Ltd holds more cash than debt, A$2.3M net (fiscal year 2022). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch Raptor Metals Ltd in the live analysis

One click puts Raptor Metals Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.