EN DE
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, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Basic Materials · AU · Market cap A$22.7M (≈ $16.4M) · ISIN AU0000452450

At a glance

RM Raptor Metals Ltd RAP · AU
PriceA$0.0290
Fair ValueA$0.0085
Upside−70.7%
Quality63/100

A solid business, but trading 241% above our fair value of A$0.0085.

As of Jun 24, 2026, the fair value of Raptor Metals Ltd is A$0.0085 per share against a price of A$0.0290, so the fair value sits 71% below the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue YoY +3502.4 %/yr)
!Thin margins · 0.0% net margin
!negative free cash flow
!Trails peers (2/6)
!Narrow moat 8/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range A$0.0085 to A$0.0085

Fair value as of: Jun 24, 2026

From 2 valuation models · updated 76 days ago

Share price −3.3% over the past month.

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

What runs behind every stock

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

What matters 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.

Price vs Fair Value (5 years)

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

58‑month range A$0.0090 – A$0.2863 · the A$0.0290 price screens above the A$0.0085 fair value. Dashed = 300-day average. As of Jun 24, 2026.

Full chart & analysis →

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

Analysis

Raptor Metals Ltd (RAP) currently trades at A$0.0290, while our model-based Fair Value estimate is A$0.0085, implying the stock looks roughly 241.2% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Basic Materials sector. How firm this estimate is: it rests on 2 models at a data quality of 87/100, which puts the evidence level at low.

It earns a return on equity of −72.2%. The balance sheet holds a net cash position of A$2.3M. Fundamentals as of Jun 24, 2026

The share trades about 55% below its 52-week high and 209% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −50% fair-value upside, at −71%, 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 →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 64.2 TTM
EPS (TTM) A$−0.0200
Return on equity −72.2% TTM
Return on assets (EBIT) −95.7% avg 5y
Operating margin 180,293% TTM
Free cash flow −A$1.8M FY2024
More key figures
Balance sheet & cash flow
Net cash A$2.3M FY2022

Figures from reported company fundamentals · as of Jun 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 66 · Market factors (momentum, volatility) 40

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 35
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 50
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

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.

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2009 – FY2024 · reported fiscal years

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.

Growth Quality 36/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2022)
A$2.5M
Latest YoY
+3,502.4%
Avg. revenue growth/yr (19Y) 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.
+57.4%
EBIT 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)
Value creation/yr 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
Revenue +92.6%/yr
FY09 A$502
FY12 A$2.1K
FY13 A$50
FY21 A$69.7K
FY22 A$2.5M
Net income
FY20 −A$8.5M
FY21 −A$6.8M
FY22 −A$7.1M
FY23 −A$2.5M
FY24 −A$1.9M

RAP screens 241% overvalued. Compare with PT Amman Mineral Internasional Tbk →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

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

Peer Group

Other Precious Metals & Mining · 103 stocks

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.

Valuation
Quality Score 66 · Top 25%
Fair Value upside −72% · Bottom 25%
Profitability
Return on assets −21% · Bottom 25%
Net margin (TTM) 0% · Above median
Growth and dividend
Revenue growth 0% · Below median

Valuation Multiples vs Other Precious Metals & Mining median · lower = cheaper

P/B 8.37× · Priciest 25%
P/S (TTM) 37.84× · Priciest 25%

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 (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
PT Amman Mineral Internasional Tbk AMMN 4,410 IDR 1,018 IDR −77%
Hecla Mining Company HL $20.68 $8.14 −61%
Compañía de Minas Buenaventura S.A. BVN $35.12 $29.53 −16%
Sibanye Stillwater Limited SBSW $11.85 $19.35 +63%
China Gold International Resources Corp CGG C$46.69 C$25.63 −45%
Artemis Gold Inc ARTG C$43.62 C$21.85 −50%
Triple Flag Precious Metals Corp TFPM $32.25 $16.03 −50%
PT Merdeka Battery Materials Tbk. MBMA 510.00 IDR 82.05 IDR −84%
Perpetua Resources Corp PPTA C$34.90 C$5.80 −83%
Zhaojin International Gold Co 000506 ¥20.64 ¥2.84 −86%

Compare Raptor Metals Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued 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

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$0.0290, about −71% 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$0.0290.
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 −71% upside versus a price of A$0.0290 (overvalued). The calculation is refreshed regularly with new filings.
What is the net profit margin of RAP?
The net profit margin of Raptor Metals Ltd is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
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$0.0290. 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$0.0290, fair value A$0.0085, a gap of about −71% (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$0.0290); the fair value is what the company's own numbers justify (A$0.0085). For Raptor Metals Ltd the two are A$0.0205 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$0.0290; 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$0.0290, about 55% below its 52-week high of A$0.0650 and 209% above the low of A$0.0094 (as of Jun 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$0.0290, calculated fair value A$0.0085 (−71%), 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.
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.