Company Valuation: REDIVIUMNPV

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 9.94 15.34 54.73 37.09 10.14 13.61
Change - 54.33% 256.79% -32.23% -72.68% 34.28%
Enterprise Value (EV) 1 9.071 14.26 50.56 33.69 8.889 13.6
Change - 57.21% 254.53% -33.36% -73.62% 52.97%
P/E -5x -9.15x -14x -6.74x -4.13x -0.87x
PBR 3.15x 4.8x 8.7x 2.23x 0.68x -20.9x
PEG - 0.3x -0x -0.77x 0.1x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -4.43x -7.5x -15.1x -12.2x -4.1x -5.39x
EV / EBIT -4.42x -7.43x -15.1x -6.74x -4.1x -4.48x
EV / FCF -8.35x -18.6x -43.6x -28.5x -4.84x -280x
FCF Yield -12% -5.37% -2.29% -3.51% -20.7% -0.36%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001 -0.00071 -0.0015 -0.001632 -0.000726 -0.0046
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -2.05 -1.9 -3.354 -2.761 -2.165 -2.524
EBIT 1 -2.054 -1.92 -3.359 -5.002 -2.168 -3.038
Net income 1 -1.901 -1.55 -3.695 -4.988 -2.452 -15.59
Net Debt 1 -0.8686 -1.079 -4.171 -3.4 -1.246 -0.0127
Reference price 2 0.005000 0.006500 0.021000 0.011000 0.003000 0.004000
Nbr of stocks (in thousands) 1,987,955 2,359,977 2,606,271 3,372,105 3,378,355 3,402,355
Announcement Date 18/09/20 23/09/21 23/09/22 21/09/23 30/09/24 24/03/26
1AUD in Million2AUD
Estimates


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. RIL Stock
  4. Valuation REDIVIUMNPV