Company Valuation: 8common Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 11.52 27.07 24.37 16.81 7.843 3.81
Change - 134.9% -9.96% -31.04% -53.33% -51.43%
Enterprise Value (EV) 1 9.681 23.85 21.12 15 7.712 4.156
Change - 146.31% -11.44% -28.98% -48.58% -46.11%
P/E -13.1x -19.6x -9.64x -5.03x -3.07x -4.8x
PBR 2.66x 5.28x 3.55x 5.51x 18.8x -9.44x
PEG - -0.5x -0.1x -0.2x 0.1x 0.1x
Capitalization / Revenue 3.07x 7.72x 5.33x 2.32x 0.97x 0.52x
EV / Revenue 2.58x 6.8x 4.62x 2.07x 0.95x 0.57x
EV / EBITDA -21.9x -16.6x -9.21x -7.26x -3.09x -5.87x
EV / EBIT -21.5x -16.5x -9.17x -7.18x -3.05x -5.61x
EV / FCF -159x -179x -8.14x -10.7x -9.15x -25.3x
FCF Yield -0.63% -0.56% -12.3% -9.35% -10.9% -3.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004813 -0.006899 -0.0114 -0.0149 -0.0114 -0.003542
Distribution rate - - - - - -
Net sales 1 3.759 3.507 4.57 7.241 8.123 7.285
EBITDA 1 -0.4424 -1.434 -2.292 -2.067 -2.494 -0.7074
EBIT 1 -0.4502 -1.445 -2.302 -2.09 -2.531 -0.7412
Net income 1 -0.8041 -1.336 -2.501 -3.303 -2.548 -0.7939
Net Debt 1 -1.842 -3.223 -3.253 -1.809 -0.1317 0.346
Reference price 2 0.0630 0.1350 0.1100 0.0750 0.0350 0.0170
Nbr of stocks (in thousands) 182,917 200,510 221,560 224,095 224,095 224,095
Announcement Date 8/30/20 8/30/21 8/31/22 8/31/23 8/28/24 8/29/25
1AUD in Million2AUD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.11M
20.03x5.62x9.92x1.59% 369B
19.12x3.91x12.22x1.96% 183B
52.14x6.24x17.15x-.--% 108B
32.68x3.1x11.17x0.21% 41.1B
9.1x83.33x710.57x-.--% 34.78B
31.93x12.44x20.27x-.--% 28.07B
33.85x2.07x18.86x-.--% 17.39B
22.96x3.29x11.08x - 12.02B
79.72x7.63x32.69x-.--% 11.72B
Average 33.50x 14.18x 93.77x 0.47% 80.44B
Weighted average by Cap. 25.94x 8.70x 42.67x 1.2%

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. 8CO Stock
  4. Valuation 8common Limited