Company Valuation: Comet Ridge Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 146.2 166.7 221.6 167.5 137.5 110.8 -
Change - 14.03% 32.9% -24.4% -17.9% -19.42% -
Enterprise Value (EV) 1 145.1 162.1 212.2 161 117.6 90.48 285.3
Change - 11.72% 30.94% -24.14% -26.97% -23.04% 215.25%
P/E -16.7x -24.6x -29x -66.7x -24.9x -11x -7.33x
PBR - - - - - - -
PEG - 0.7x -9.72x 1x -0.3x -0.2x -0.1x
Capitalization / Revenue - - - - - - -
EV / Revenue - - - - - - -
EV / EBITDA -20.5x -44.1x -46.4x -54.9x -50.2x -17x -66.3x
EV / EBIT -19.3x -42.7x -45.1x -52.5x -47.3x -17x -53x
EV / FCF -12.4x -15.6x -23.4x -8.74x -11.3x -1.56x -1.48x
FCF Yield -8.06% -6.41% -4.27% -11.4% -8.89% -64% -67.3%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0102 -0.0067 -0.0069 -0.0021 -0.0037 -0.006 -0.009
Distribution rate - - - - - - -
Net sales 1 - - - - - - -
EBITDA 1 -7.068 -3.672 -4.574 -2.933 -2.342 -5.313 -4.3
EBIT 1 -7.523 -3.796 -4.702 -3.069 -2.488 -5.318 -5.384
Net income 1 -8.634 -6.565 -7.165 -2.47 -4.368 -11.2 -16.89
Net Debt 1 -1.135 -4.633 -9.332 -6.511 -19.96 -20.33 174.4
Reference price 2 0.1700 0.1650 0.2000 0.1400 0.0920 0.0660 0.0660
Nbr of stocks (in thousands) 8,60,034 10,10,373 11,07,801 11,96,439 14,94,858 16,79,009 -
Announcement Date 30/09/22 21/09/23 30/07/24 22/09/25 24/09/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-11x - -17.03x - 7.71Cr
12.92x2.67x5.62x2.3% 18TCr
12.61x3.45x6.54x3.26% 11TCr
8.83x2.8x4.74x2.62% 8.29TCr
17.58x3.99x10.59x5.5% 6.79TCr
6.9x2.54x3.99x1.67% 6.24TCr
8.28x1.44x4.55x1.87% 6.08TCr
16.1x2.09x10.33x4.62% 5.88TCr
9.38x2.58x5.02x2.19% 5.83TCr
10.84x3.45x4.77x2.14% 5.71TCr
Average 9.24x 2.78x 3.91x 2.91% 7.35TCr
Weighted average by Cap. 11.76x 2.82x 6.15x 2.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Comet Ridge Limited

Historical PBR trend

Valuation ratios - PBR - Comet Ridge Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Comet Ridge Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Comet Ridge Limited

  1. Stock Market
  2. Stocks
  3. COI Stock
  4. Valuation Comet Ridge Limited