Company Valuation: Spenda Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 134.8 28.63 29.2 34.6 32.31 2.303
Change - -78.75% 1.98% 18.47% -6.62% -92.87%
Enterprise Value (EV) 1 113.4 29.29 33.11 38.64 33.38 3.944
Change - -74.17% 13.04% 16.72% -13.63% -88.18%
P/E -7.54x -0.56x -2.35x -2.39x -1.31x -0.03x
PBR 1.78x 0.66x 0.76x 1x 2.09x -0.62x
PEG - -0x 0x 1.41x -0x 0x
Capitalization / Revenue 154x 12.7x 9.38x 6.44x 2.91x 0.26x
EV / Revenue 129x 13x 10.6x 7.19x 3.01x 0.45x
EV / EBITDA -16.1x -1.96x -3.21x -3.73x -2.86x -0.46x
EV / EBIT -16.1x -1.95x -3.05x -3.62x -2.83x -0.45x
EV / FCF 37.6x -1.33x -75.4x -17.7x 5.95x -1.46x
FCF Yield 2.66% -75.2% -1.33% -5.65% 16.8% -68.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.13 -0.324 -0.068 -0.0668 -0.1069 -0.0866
Distribution rate - - - - - -
Net sales 1 0.8778 2.246 3.112 5.375 11.08 8.78
EBITDA 1 -7.033 -14.96 -10.31 -10.35 -11.67 -8.593
EBIT 1 -7.045 -15.05 -10.85 -10.67 -11.81 -8.685
Net income 1 -11.41 -50.24 -11 -13.21 -24.31 -24.02
Net Debt 1 -21.36 0.6543 3.907 4.048 1.071 1.641
Reference price 2 0.980000 0.180000 0.160000 0.160000 0.140000 0.003000
Nbr of stocks (in thousands) 137,509 159,083 182,509 216,223 230,761 767,679
Announcement Date 31/08/21 31/08/22 31/08/23 28/08/24 30/09/25 31/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.7M
26.94x9.94x16.2x0.72% 3,944B
126.93x56.12x91.36x-.--% 473B
21.76x6.13x10.67x1.38% 438B
250.29x22.36x65.45x-.--% 323B
2666.6x44.68x146.17x-.--% 274B
29.22x5.97x18.56x1.27% 272B
95.31x9.45x25.29x-.--% 155B
56.66x15.15x39.93x-.--% 128B
509.47x21.34x84.4x-.--% 99.97B
Average 420.35x 21.24x 55.34x 0.38% 610.59B
Weighted average by Cap. 174.78x 15.56x 32.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Spenda Limited

Historical PBR trend

Valuation ratios - PBR - Spenda Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Spenda Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Spenda Limited

  1. Stock Market
  2. Stocks
  3. SPX Stock
  4. Valuation Spenda Limited