|
End-of-day quote
Australian S.E.
|
5-day change | 1st Jan Change | ||
| - AUD | -.--% |
|
-.--% | - |
| 05/08 | Experience Fiscal Q4 Sales Revenue Edges Higher | MT |
| 15/07 | Experience Signs Term Sheet With Inflite Group to Combine Aviation Businesses | MT |
Company Valuation: EXPERIENCNPV
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 166.7 | 165.5 | 177.2 | 128.8 | 94.51 | 70.94 | - | - |
| Change | - | -0.75% | 7.06% | -27.33% | -26.61% | -24.94% | - | - |
| Enterprise Value (EV) 1 | 169.5 | 156.4 | 177.8 | 137.7 | 105.4 | 82.64 | 78.14 | 71.34 |
| Change | - | -7.77% | 13.72% | -22.55% | -23.47% | -21.59% | -5.45% | -8.7% |
| P/E | -34.9x | -11.3x | -336x | -1,700x | -96.2x | 40.9x | 16.1x | 9.54x |
| PBR | 2.25x | 1.24x | 1.37x | 1x | 0.74x | 0.55x | 5.34x | - |
| PEG | - | -0x | 3.5x | 19.8x | -0x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 3.75x | 2.96x | 1.63x | 0.97x | 0.69x | 0.54x | 0.5x | 0.45x |
| EV / Revenue | 3.81x | 2.8x | 1.64x | 1.04x | 0.77x | 0.63x | 0.55x | 0.45x |
| EV / EBITDA | 25.1x | -66x | 15.7x | 9.57x | 5.47x | 4.75x | 3.71x | 2.84x |
| EV / EBIT | -111x | -10.4x | -102x | 59.8x | 16.1x | 15.7x | 8.78x | 5.21x |
| EV / FCF | -55.2x | -19.7x | -33.4x | 70.2x | 32.2x | -236x | 20.6x | 10.5x |
| FCF Yield | -1.81% | -5.08% | -2.99% | 1.43% | 3.11% | -0.42% | 4.86% | 9.53% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0086 | -0.0194 | -0.0007 | -0.0001 | -0.0013 | 0.0023 | 0.00585 | 0.00985 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 44.45 | 55.82 | 108.6 | 132.6 | 137 | 131.4 | 142.6 | 157.8 |
| EBITDA 1 | 6.761 | -2.37 | 11.31 | 14.38 | 19.27 | 17.4 | 21.05 | 25.15 |
| EBIT 1 | -1.521 | -15.1 | -1.737 | 2.304 | 6.558 | 5.25 | 8.9 | 13.7 |
| Net income 1 | -4.759 | -13.58 | -0.542 | -0.071 | -0.975 | 1.9 | 4.6 | 7.4 |
| Net Debt 1 | 2.779 | -9.141 | 0.623 | 8.944 | 10.88 | 11.7 | 7.2 | 0.4 |
| Reference price 2 | 0.3000 | 0.2200 | 0.2350 | 0.1700 | 0.1250 | 0.0940 | 0.0940 | 0.0940 |
| Nbr of stocks (in thousands) | 5,55,812 | 7,52,273 | 7,54,003 | 7,57,457 | 7,56,070 | 7,54,667 | - | - |
| Announcement Date | 25/08/21 | 24/08/22 | 23/08/23 | 21/08/24 | 28/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -65x | 4.28x | 18.17x | -.--% | 573.86Cr | |
| 7.33x | 0.22x | 2.41x | 1.99% | 415.74Cr | |
| 17.85x | 2.18x | 6.03x | 1.36% | 219.42Cr | |
| 26.36x | - | - | - | 132.23Cr | |
| 8.35x | 1.62x | 5.39x | 5.73% | 120.84Cr | |
| 22.63x | - | - | 1.26% | 99Cr | |
| Average | 2.92x | 2.08x | 8.00x | 2.07% | 260.2Cr | |
| Weighted average by Cap. | -15.11x | 2.42x | 10.08x | 1.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXP Stock
- EXP Stock
- Valuation EXPERIENCNPV
Select your edition
All financial news and data tailored to specific country editions
