Company Valuation: White Energy Company Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 100.7 7.745 3.699 6.964 10.91 81.67
Change - -92.31% -52.24% 88.27% 56.61% 648.81%
Enterprise Value (EV) 1 141.3 56.06 55.64 55.17 63.31 104
Change - -60.31% -0.75% -0.85% 14.76% 64.34%
P/E -6.8x -1.33x -0.53x -0.55x -0.33x -17.9x
PBR 32.4x -2.32x -0.74x -2.77x -6.44x -41.8x
PEG - 0x 0x 0x -0x 0.2x
Capitalization / Revenue 449x 28.2x 34.9x 78.3x 133x 283x
EV / Revenue 631x 204x 525x 620x 772x 360x
EV / EBITDA -40.2x -19.1x -14.1x -13.7x -19.6x -27.2x
EV / EBIT -11.9x -9.76x -9.36x -10.5x -19.6x -27.2x
EV / FCF -3.51x -72.5x -25.6x -10x -11.5x -16.1x
FCF Yield -28.5% -1.38% -3.91% -9.98% -8.7% -6.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.5738 -0.2251 -0.158 -0.064 -0.105 -0.0104
Distribution rate - - - - - -
Net sales 1 0.224 0.275 0.106 0.089 0.082 0.289
EBITDA 1 -3.51 -2.93 -3.935 -4.029 -3.227 -3.821
EBIT 1 -11.87 -5.741 -5.944 -5.259 -3.235 -3.83
Net income 1 -14.81 -5.812 -6.215 -6.226 -23.92 -3.949
Net Debt 1 40.57 48.31 51.94 48.2 52.4 22.37
Reference price 2 3.9000 0.3000 0.0830 0.0350 0.0350 0.1850
Nbr of stocks (in thousands) 25,816 25,816 44,569 198,984 311,620 441,461
Announcement Date 27/09/21 28/09/22 28/09/23 26/09/24 25/09/25 28/09/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 125M
10.93x1.33x4.8x4.55% 39.1B
6.93x1.08x4.23x7.2% 25.37B
13.08x1.13x4.32x - 6.5B
12.79x - - 3.75% 5.93B
13.4x1.03x4.93x3.13% 5.3B
Average 11.43x 1.14x 4.57x 4.66% 13.72B
Weighted average by Cap. 10.16x 1.21x 4.58x 5.28%

Y-o-Y evolution of P/E

Valuation ratios - P/E - White Energy Company Limited

Historical PBR trend

Valuation ratios - PBR - White Energy Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - White Energy Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - White Energy Company Limited

  1. Stock Market
  2. Stocks
  3. WEC Stock
  4. Valuation White Energy Company Limited