Company Valuation: L1 Long Short Fund Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Capitalization 1 791.9 1,541 1,565 1,733 1,979 1,824
Change - 94.58% 1.54% 10.75% 14.23% -7.85%
Enterprise Value (EV) 1 -1,572 -1,968 -2,675 -2,032 -2,402 -3,085
Change - -25.19% -35.91% 24.05% -18.22% -28.44%
P/E ratio -37.3x 3.07x 11.1x 10.6x 11.6x 18.2x
PBR 0.69x 0.98x 0.93x 0.96x 1.03x 0.93x
PEG - -0x -0.2x 0.7x 3.46x -0.4x
Capitalization / Revenue 10.7x 1.73x 4.33x 4.15x 4.58x 4.52x
EV / Revenue -21.1x -2.21x -7.41x -4.86x -5.56x -7.64x
EV / EBITDA - - - - - -
EV / EBIT -28.6x -2.68x -9.57x -6.14x -7.04x -9.1x
EV / FCF 40.7x -2.04x -2.87x 4.29x -3.85x -3.87x
FCF Yield 2.46% -49.1% -34.9% 23.3% -26% -25.8%
Dividend per Share 2 - 0.045 0.085 0.105 0.1175 0.1275
Rate of return - 1.77% 3.32% 3.74% 3.69% 4.4%
EPS 2 -0.0327 0.8272 0.2316 0.266 0.2749 0.1591
Distribution rate - 5.44% 36.7% 39.5% 42.7% 80.1%
Net sales 1 74.34 888.8 361 417.6 431.9 403.9
EBITDA - - - - - -
EBIT 1 55.02 735.3 279.6 330.8 341.1 339.2
Net income 1 -21.65 514.2 141.1 163.3 170.3 99.52
Net Debt 1 -2,364 -3,509 -4,240 -3,764 -4,381 -4,909
Reference price 2 1.220 2.540 2.560 2.810 3.180 2.900
Nbr of stocks (in thousands) 6,49,064 6,06,619 6,11,162 6,16,618 6,22,413 6,28,940
Announcement Date 26/08/20 24/08/21 25/08/22 24/08/23 22/08/24 26/08/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 198.45Cr
18.38x3.4x9.31x3.12% 6.36TCr
5x1.35x - 3.57% 1.26TCr
7.08x - - 2.65% 1.2TCr
9.28x0.6x - 2.32% 738.39Cr
8.21x - - 6.27% 665.62Cr
-33.59x14.71x107.5x - 471.39Cr
29.51x - - 1.47% 460.66Cr
16.98x - - - 456.48Cr
67.54x - - - 367.42Cr
Average 14.26x 5.01x 58.41x 3.23% 1.22TCr
Weighted average by Cap. 14.55x 3.48x 16.09x 3.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. LSF Stock
  4. Valuation L1 Long Short Fund Limited