Company Valuation: 5G Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026
Market Cap 1 69.53 41.14 47.99 41.7 15.49
Change - -40.83% 16.64% -13.1% -62.84%
Enterprise Value (EV) 1 108.3 82.97 -17 31.89 15.56
Change - -23.41% -120.49% 287.56% -51.2%
P/E -2.46x -2.16x 1.02x -4.28x -1.34x
PBR 2.39x 3.98x 0.89x 0.98x 0.56x
PEG -0x 0.1x -0x 0x -0x
Capitalization / Revenue 0.72x 0.43x 0.97x 0.66x 0.22x
EV / Revenue 1.12x 0.86x -0.34x 0.5x 0.22x
EV / EBITDA 28x 12.1x 1.55x -6.58x -3.82x
EV / EBIT -21.3x -68.8x 1.1x -3.91x -1.41x
EV / FCF 20.3x 14.4x 0.74x -0.98x 27.1x
FCF Yield 4.92% 6.94% 135% -102% 3.69%
Dividend per Share 2 0.005 - - - -
Rate of return 2.38% - - - -
EPS 2 -0.0855 -0.0579 0.1476 -0.0327 -0.044
Distribution rate -5.85% - - - -
Net sales 1 96.35 96.14 49.48 63.59 72.04
EBITDA 1 3.87 6.871 -10.96 -4.847 -4.071
EBIT 1 -5.091 -1.206 -15.46 -8.154 -11.02
Net income 1 -24.88 -19.02 49.42 -9.744 -11.76
Net Debt 1 38.8 41.83 -64.99 -9.812 0.067
Reference price 2 0.2100 0.1250 0.1500 0.1400 0.0590
Nbr of stocks (in thousands) 3,31,093 3,29,126 3,19,902 2,97,842 2,62,612
Announcement Date 28/09/22 22/09/23 30/09/24 25/09/25 30/08/26
1AUD in Million2AUD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.16x4.04x9.32x1.35% 50TCr
21.83x6.46x19.4x-.--% 33TCr
23.01x2.71x13.79x-.--% 15TCr
38.2x4.48x29.65x-.--% 11TCr
34.37x6.78x19.06x-.--% 11TCr
3.03x82.12x2.29x0.14% 11TCr
81.15x4.87x23.2x-.--% 9.17TCr
10.06x7.51x90.08x0.67% 8.96TCr
8.03x3.07x63.51x0.75% 3.5TCr
Average 26.09x 13.56x 30.03x 0.32% 16.99TCr
Weighted average by Cap. 23.03x 10.50x 20.39x 0.51%

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. 5GN Stock
  4. MLBEF Stock
  5. Valuation 5G Networks Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!