Company Valuation: BlinkLab Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028 2029
Market Cap 1 26.27 71.5 94.78 115.7 - -
Change - 172.11% 32.57% 22.08% - -
Enterprise Value (EV) 1 26.27 62.78 94.78 109.7 115.7 115.7
Change - 138.95% 50.96% 15.75% 5.47% 0%
P/E -8.83x -9.58x -11.3x -7.55x - -
PBR - - - - - -
PEG - -0x 1.36x -0.1x - -
Capitalization / Revenue - 190x 78.5x 14.7x 2x 0.79x
EV / Revenue - 167x 78.5x 13.9x 2x 0.79x
EV / EBITDA - -10.9x -13.1x -16.4x -15.2x 17.8x
EV / EBIT - -10.7x -12.5x -49.6x -108x 7.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.03 -0.06 -0.055 -0.1 - -
Distribution rate - - - - - -
Net sales 1 - 0.3756 1.208 7.875 57.86 145.9
EBITDA 1 - -5.751 -7.218 -6.7 -7.6 6.5
EBIT 1 - -5.878 -7.61 -2.21 -1.07 14.84
Net income 1 -1.753 -5.707 -7.22 -2.21 -1.07 10.39
Net Debt 1 - -8.712 - -6 - -
Reference price 2 0.2650 0.5750 0.6200 0.7550 0.7550 0.7550
Nbr of stocks (in thousands) 99,150 124,342 152,873 153,257 - -
Announcement Date 28/08/24 28/08/25 31/07/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-7.55x13.93x-16.37x - 83.41M
25.38x9.37x15.27x0.78% 3,711B
115.09x49.69x80.66x-.--% 419B
60.91x12.87x27.14x-.--% 80.61B
377.46x16.1x63.63x-.--% 76.46B
99.15x8.46x21.44x-.--% 75.47B
37.81x1.89x15.09x-.--% 68.65B
191.6x6.11x23.61x-.--% 47.99B
112.02x4.6x22.35x-.--% 40.14B
27.12x5.59x26.85x-.--% 35.78B
Average 103.90x 12.86x 27.97x 0.09% 455.47B
Weighted average by Cap. 44.11x 13.02x 22.65x 0.64%

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. BB1 Stock
  4. Valuation BlinkLab Limited