Valuation Orthocell Limited

Equities

Delayed Australian S.E. Other stock markets 05:25:18 09/02/2026 am IST			5-day change	1st Jan Change
0.9200 ^AUD	+1.10%		-3.16%	-15.21%

02/02	Orthocell Eyes Fiscal 2027 Entry Into UK, European Union Markets	MT
19/01	Orthocell posts quarterly revenue of A$3.2 million	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2025	2026	2027	2028
Capitalization ¹	79.84	285.9	246.9	-	-
Change	-	-	-13.65%	-	-
Enterprise Value (EV) ¹	79.84	285.9	203.2	210.8	215.6
Change	-	-	-28.94%	3.74%	2.28%
P/E ratio	-8.62x	-30.9x	-	-	-
PBR	-	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	-	-	17.8x	10.2x	5.17x
EV / Revenue	-	-	14.6x	8.75x	4.51x
EV / EBITDA	-	-	-17.1x	-30.1x	93.7x
EV / EBIT	-	-	-15.4x	-24x	-2,156x
EV / FCF	-	-	-16.3x	-24.5x	-38.5x
FCF Yield	-	-	-6.15%	-4.08%	-2.6%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-0.047	-0.038	-	-	-
Distribution rate	-	-	-	-	-
Net sales ¹	-	-	13.9	24.1	47.8
EBITDA ¹	-	-	-11.9	-7	2.3
EBIT ¹	-	-	-13.2	-8.8	-0.1
Net income	-9.107	-8.567	-	-	-
Net Debt ¹	-	-	-43.7	-36.1	-31.3
Reference price ²	0.4050	1.1750	0.9100	0.9100	0.9100
Nbr of stocks (in thousands)	1,97,128	2,43,344	2,71,308	-	-
Announcement Date	30/08/22	29/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORTHOCELL LIMITED	-	14.62x	-17.07x	-	17Cr
THERMO FISHER SCIENTIFIC, INC.	30.39x	5.25x	20.75x	0.31%	20TCr
INTUITIVE SURGICAL, INC.	55.25x	14.3x	33.4x	-.--%	17TCr
DANAHER CORPORATION	41.55x	6.79x	22.01x	0.58%	15TCr
BOSTON SCIENTIFIC CORPORATION	37.41x	6.07x	19.81x	-.--%	11TCr
SIEMENS HEALTHINEERS AG	20.46x	2.36x	11.61x	2.56%	5.46TCr
EDWARDS LIFESCIENCES CORPORATION	34.77x	6.99x	23.13x	-.--%	4.57TCr
RESMED, INC.	25.66x	6.82x	17.52x	0.9%	3.96TCr
GE HEALTHCARE TECHNOLOGIES INC.	16.94x	1.9x	10.28x	0.19%	3.68TCr
AGILENT TECHNOLOGIES, INC.	24.3x	5.1x	17.76x	0.79%	3.67TCr
Average	31.86x	7.02x	15.92x	0.59%	8.57TCr
Weighted average by Cap.	36.89x	7.30x	22.22x	0.42%