|
Market Closed -
Australian S.E.
10:10:15 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 4.470 AUD | +1.59% |
|
+0.45% | +21.63% |
| 08-24 | Predictive Discovery Changes Name to PDI Gold | MT |
| 08-21 | Predictive Discovery Limited - Shareholder/Analyst Call |
Company Valuation: Predictive Discovery
Data adjusted to current consolidation scope
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 341.1 | 410.7 | 1,009 | 4,416 | - | - |
| Change | - | 20.41% | 145.64% | 337.76% | - | - |
| Enterprise Value (EV) 1 | 296.5 | 381.3 | 967.7 | 4,106 | 4,115 | 4,408 |
| Change | - | 28.59% | 153.8% | 324.29% | 0.23% | 7.13% |
| P/E | -27.5x | -43.8x | -72.6x | 40.6x | 16.6x | 20.3x |
| PBR | - | 2.42x | 4.41x | 6.82x | 4.76x | 2.92x |
| PEG | - | 1.3x | -2.2x | -0x | 0x | -1.1x |
| Capitalization / Revenue | 539x | - | - | 5.21x | 3.96x | 2.64x |
| EV / Revenue | 469x | - | - | 4.85x | 3.69x | 2.64x |
| EV / EBITDA | -28.5x | -38.8x | -78x | 6.6x | 4.95x | 4.2x |
| EV / EBIT | -27.1x | -36.6x | -63.8x | 17x | 5.45x | 6.91x |
| EV / FCF | -5.16x | -9.21x | -18.9x | 10.1x | 19.9x | 7.23x |
| FCF Yield | -19.4% | -10.9% | -5.29% | 9.94% | 5.02% | 13.8% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.03 | -0.02 | -0.0265 | 0.11 | 0.27 | 0.22 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 0.6328 | - | - | 847.4 | 1,114 | 1,671 |
| EBITDA 1 | -10.42 | -9.815 | -12.4 | 621.6 | 831 | 1,049 |
| EBIT 1 | -10.94 | -10.4 | -15.17 | 241.2 | 755.1 | 638.3 |
| Net income 1 | -11.23 | -8.675 | -13 | 166.7 | 530.7 | 438.9 |
| Net Debt 1 | -44.58 | -29.43 | -41.21 | -310.8 | -301.5 | -7.95 |
| Reference price 2 | 0.825 | 0.875 | 1.925 | 4.470 | 4.470 | 4.470 |
| Nbr of stocks (in thousands) | 413,449 | 469,380 | 524,087 | 988,015 | - | - |
| Announcement Date | 18/09/23 | 03/09/24 | 04/09/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40x | 4.76x | 6.49x | - | 3.13B | |
| 13.4x | 5x | 7.85x | 0.79% | 139B | |
| 17.18x | 6.76x | 9.44x | 0.75% | 109B | |
| 13.78x | 3.47x | 5.17x | 1.78% | 77.87B | |
| 32.2x | 19.37x | 22.66x | 0.49% | 71.74B | |
| 15.2x | 4.87x | 6.78x | 3.41% | 60.44B | |
| 11.29x | 3.88x | 5.84x | 0.46% | 38.58B | |
| 19.18x | 4.04x | 8.42x | 2.04% | 24.92B | |
| 15.67x | 4.47x | 8.61x | - | 22.83B | |
| 23.05x | 11.97x | 14.71x | 0.71% | 22.79B | |
| Average | 20.09x | 6.86x | 9.60x | 1.3% | 57.04B | |
| Weighted average by Cap. | 17.46x | 7.06x | 9.72x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PDI Stock
- Valuation Predictive Discovery
Select your edition
All financial news and data tailored to specific country editions
