Company Valuation: Clarity Pharmaceuticals Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 131.5 182.5 1,689 803.7 798.2 585.7 - -
Change - 38.7% 825.73% -52.42% -0.69% -26.61% - -
Enterprise Value (EV) 1 76.21 117.4 1,553 719.6 619.9 521.7 498.7 454.7
Change - 54.11% 1,221.95% -53.65% -13.85% -15.84% -4.41% -8.82%
P/E -5.31x -7.37x -35x -12.4x -7.35x -4.96x -5.9x 10.8x
PBR 1.37x 2.64x 11.5x 8.91x 4.23x 7.98x 9.61x 4.24x
PEG - 7.08x -0.6x -0.4x -0.2x -0.56x 0.4x -0x
Capitalization / Revenue 20.1x - - - - - 17.7x 1.51x
EV / Revenue 11.6x - - - - - 15.1x 1.18x
EV / EBITDA -3.22x -4.81x -37.1x -10.5x -5.44x -4.24x -4.91x 5.8x
EV / EBIT -3.21x -4.79x -36.9x -10.5x -5.42x -4.22x -4.86x 5.84x
EV / FCF -5.63x -4.26x -35.5x -13.1x -6.68x -4.96x -6x 12.8x
FCF Yield -17.7% -23.5% -2.82% -7.64% -15% -20.2% -16.7% 7.81%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.096 -0.095 -0.155 -0.201 -0.291 -0.3168 -0.2662 0.145
Distribution rate - - - - - - - -
Net sales 1 6.554 - - - - - 33.03 386.7
EBITDA 1 -23.69 -24.4 -41.88 -68.46 -114 -123.2 -101.6 78.4
EBIT 1 -23.74 -24.5 -42.03 -68.64 -114.3 -123.8 -102.6 77.8
Net income 1 -23.75 -24.6 -42.32 -64.3 -107.2 -120.7 -101.1 55.67
Net Debt 1 -55.34 -65.01 -136.5 -84.12 -178.3 -64 -87 -131
Reference price 2 0.510 0.700 5.420 2.500 2.140 1.570 1.570 1.570
Nbr of stocks (in thousands) 257,939 260,663 311,646 321,472 372,971 373,081 - -
Announcement Date 24/08/22 24/08/23 23/08/24 28/08/25 27/08/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.27x - -4.54x - 438M
16.97x6.42x12.3x1.76% 64.38B
30.03x8.21x26.91x0.04% 56.16B
37.32x6.62x19.78x0.87% 54.16B
35.94x3.4x14.66x-.--% 45.33B
49.01x5.65x30.93x-.--% 42.25B
-19.75x191.25x-21.04x-.--% 40.78B
46.05x8.16x27.33x-.--% 33.8B
31.61x8.04x20.91x0.41% 32.25B
27.18x5.72x14.84x-.--% 23.57B
Average 24.91x 27.05x 14.21x 0.34% 39.31B
Weighted average by Cap. 27.75x 25.71x 16.36x 0.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Clarity Pharmaceuticals Ltd

Historical PBR trend

Valuation ratios - PBR - Clarity Pharmaceuticals Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Clarity Pharmaceuticals Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Clarity Pharmaceuticals Ltd

  1. Stock Market
  2. Stocks
  3. CU6 Stock
  4. Valuation Clarity Pharmaceuticals Ltd