Company Valuation: 5G Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025
Market Cap 1 69.53 41.14 47.99 41.7
Change - -40.83% 16.64% -13.1%
Enterprise Value (EV) 1 108.3 82.97 -17 31.89
Change - -23.41% -120.49% 287.56%
P/E -2.46x -2.16x 1.02x -4.28x
PBR 2.39x 3.98x 0.89x 0.98x
PEG -0x 0.1x -0x 0x
Capitalization / Revenue 0.72x 0.43x 0.97x 0.66x
EV / Revenue 1.12x 0.86x -0.34x 0.5x
EV / EBITDA 28x 12.1x 1.55x -6.58x
EV / EBIT -21.3x -68.8x 1.1x -3.91x
EV / FCF 20.3x 14.4x 0.74x -0.98x
FCF Yield 4.92% 6.94% 135% -102%
Dividend per Share 2 0.005 - - -
Rate of return 2.38% - - -
EPS 2 -0.0855 -0.0579 0.1476 -0.0327
Distribution rate -5.85% - - -
Net sales 1 96.35 96.14 49.48 63.59
EBITDA 1 3.87 6.871 -10.96 -4.847
EBIT 1 -5.091 -1.206 -15.46 -8.154
Net income 1 -24.88 -19.02 49.42 -9.744
Net Debt 1 38.8 41.83 -64.99 -9.812
Reference price 2 0.2100 0.1250 0.1500 0.1400
Nbr of stocks (in thousands) 331,093 329,126 319,902 297,842
Announcement Date 9/28/22 9/22/23 9/30/24 9/25/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.53M
15.54x4.23x9.89x1.33% 529B
19.36x5.7x17.13x-.--% 287B
23.89x2.55x13.16x-.--% 147B
4.19x88.17x3.19x0.13% 107B
32.68x3.97x26.09x-.--% 98.32B
10.62x8.01x90.39x0.63% 93.2B
28.73x5.42x15.3x-.--% 86.64B
72.4x4.23x20.67x-.--% 80.23B
8.61x2.88x42.46x0.72% 38.4B
Average 24.00x 13.91x 26.48x 0.31% 146.73B
Weighted average by Cap. 20.84x 10.75x 19.11x 0.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5GN Stock
  4. Valuation 5G Networks Limited