Company Valuation: StreamPlay Studio Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 39.24 13.45 10.24 8.054 8.969 10.56
Change - -65.71% -23.87% -21.37% 11.36% 17.76%
Enterprise Value (EV) 1 23.36 -4.413 -5.161 -6.292 1.375 4.975
Change - -118.89% -16.93% -21.92% 121.85% 261.89%
P/E 58.3x 2.57x -2.9x -5.2x -4.12x -5x
PBR 3.26x 0.7x 0.63x 0.54x 0.68x 0.87x
PEG - 0x 0x 0.1x -0.2x 0.86x
Capitalization / Revenue 3.82x 20x 5.81x 4.45x 1.65x 0.77x
EV / Revenue 2.28x -6.58x -2.93x -3.47x 0.25x 0.36x
EV / EBITDA -30.6x 2.95x 1.01x 1.89x -0.49x -2.66x
EV / EBIT -30.4x 2.85x 1.01x 1.88x -0.48x -2.61x
EV / FCF 4x 0.65x 3.93x 3.71x 1.59x -4.57x
FCF Yield 25% 155% 25.4% 27% 62.8% -21.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0006 0.004671 -0.0031 -0.001345 -0.001699 -0.0016
Distribution rate - - - - - -
Net sales 1 10.27 0.6712 1.762 1.811 5.452 13.8
EBITDA 1 -0.7628 -1.494 -5.091 -3.328 -2.783 -1.868
EBIT 1 -0.7693 -1.546 -5.1 -3.338 -2.842 -1.905
Net income 1 0.5164 5.237 -3.45 -1.542 -2.775 -2.048
Net Debt 1 -15.88 -17.87 -15.4 -14.35 -7.595 -5.587
Reference price 2 0.035000 0.012000 0.009000 0.007000 0.007000 0.008000
Nbr of stocks (in thousands) 11,21,186 11,21,185 11,38,124 11,50,574 12,81,314 13,20,211
Announcement Date 30/09/21 02/10/22 29/09/23 30/09/24 30/09/25 30/09/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.23L
26.94x9.94x16.2x0.72% 3,94400Cr
126.93x56.12x91.36x-.--% 47TCr
21.76x6.13x10.67x1.38% 44TCr
250.29x22.36x65.45x-.--% 32TCr
2666.6x44.68x146.17x-.--% 27TCr
29.22x5.97x18.56x1.27% 27TCr
95.31x9.45x25.29x-.--% 16TCr
56.66x15.15x39.93x-.--% 13TCr
509.47x21.34x84.4x-.--% 10TCr
Average 420.35x 21.24x 55.34x 0.38% 61.06TCr
Weighted average by Cap. 174.78x 15.56x 32.00x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StreamPlay Studio Limited

Historical PBR trend

Valuation ratios - PBR - StreamPlay Studio Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StreamPlay Studio Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StreamPlay Studio Limited

  1. Stock Market
  2. Stocks
  3. SP8 Stock
  4. Valuation StreamPlay Studio Limited