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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.95x4.35x10.15x1.29% 543B
20.57x6.07x18.25x-.--% 310B
23.94x2.56x13.2x-.--% 148B
4.83x104.42x3.78x0.11% 122B
33.19x4.04x26.54x-.--% 99.8B
11.39x8.61x98.01x0.62% 99.67B
29.18x5.55x15.66x-.--% 88.06B
74.6x4.38x21.4x-.--% 82.86B
8.2x3.06x46.98x0.67% 41.14B
Average 24.65x 15.89x 28.22x 0.3% 170.52B
Weighted average by Cap. 21.31x 12.78x 20.26x 0.52%

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. MLBEF Stock
  5. Valuation 5G Networks Limited