Company Valuation: Barramundi Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 86.76 27.66 13.14 3.864 13.37
Change - -68.12% -52.5% -70.59% 246.14%
Enterprise Value (EV) 1 86.75 48.15 27.88 22.21 26.79
Change - -44.49% -42.09% -20.33% 20.61%
P/E - -0.9x -1.04x -0.46x 5.55x
PBR - 1.6x 3.45x -0.87x 7.1x
PEG - - 0x 0x -0x
Capitalization / Revenue 2.65x 0.79x 0.79x 0.28x 1.02x
EV / Revenue 2.65x 1.37x 1.68x 1.6x 2.04x
EV / EBITDA -5.95x -4.29x -4.65x -4.07x -5.2x
EV / EBIT -4.82x -3.33x -3.23x -2.64x -3.44x
EV / FCF -5.43x -34.7x 2.63x -18.5x -5.16x
FCF Yield -18.4% -2.88% 38.1% -5.4% -19.4%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - -0.7602 -0.3121 -0.2059 0.0137
Distribution rate - - - - -
Net sales 1 32.7 35.23 16.62 13.91 13.11
EBITDA 1 -14.59 -11.22 -5.998 -5.462 -5.157
EBIT 1 -17.99 -14.47 -8.643 -8.428 -7.79
Net income 1 -25.47 -30.69 -12.6 -8.31 2.408
Net Debt 1 -0.0128 20.49 14.75 18.35 13.42
Reference price 2 2.1491 0.6852 0.3254 0.0957 0.0762
Nbr of stocks (in thousands) 40,370 40,370 40,370 40,370 175,403
Announcement Date 23/06/23 23/06/23 14/11/24 28/11/25 29/05/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 12.47M
16.77x2.47x7.72x3.12% 2.59B
23.34x1.25x9.48x2.77% 499M
16.69x1.18x7.09x3% 421M
32.6x2.18x8.98x2.25% 414M
17.87x1.43x15.06x118.6% 339M
-26.29x16.29x325.03x - 324M
Average 13.50x 4.13x 62.23x 25.95% 657.69M
Weighted average by Cap. 15.94x 3.09x 30.93x 12.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BARRA Stock
  4. Valuation Barramundi Group Ltd.