Company Valuation: Adslot Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 55.49 26.45 7.438 3.75 5.435 5.913
Change - -52.33% -71.88% -49.59% 44.94% 8.8%
Enterprise Value (EV) 1 50.59 22.66 6.232 1.611 4.1 4.941
Change - -55.22% -72.49% -74.15% 154.46% 20.53%
P/E -8.49x -5.22x -0.55x -0.3x -1.38x 1.43x
PBR 3.21x 1.59x 1.25x -2.4x -1.67x 6.17x
PEG - 0.2x -0x 0x 0x -0x
Capitalization / Revenue 6.72x 2.94x 0.83x 0.44x 0.97x 1.16x
EV / Revenue 6.13x 2.52x 0.7x 0.19x 0.73x 0.97x
EV / EBITDA -7.32x -3.72x -1.15x -0.32x -1.26x -2.87x
EV / EBIT -7.3x -3.7x -1.14x -0.32x -1.26x -2.87x
EV / FCF -42.6x -5.73x -3.08x -1.15x -4.02x -0.93x
FCF Yield -2.35% -17.4% -32.5% -86.6% -24.9% -108%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003299 -0.002301 -0.005499 -0.003301 -0.000724 0.000699
Distribution rate - - - - - -
Net sales 1 8.252 8.992 8.934 8.509 5.613 5.09
EBITDA 1 -6.914 -6.093 -5.408 -4.983 -3.247 -1.722
EBIT 1 -6.933 -6.117 -5.449 -5.019 -3.261 -1.725
Net income 1 -6.281 -4.647 -12.08 -10.7 -3.699 4.213
Net Debt 1 -4.899 -3.796 -1.206 -2.139 -1.335 -0.9716
Reference price 2 0.028000 0.012000 0.003000 0.001000 0.001000 0.001000
Nbr of stocks (in thousands) 1,981,876 2,204,348 2,479,348 3,749,672 5,434,665 5,912,803
Announcement Date 8/29/21 8/28/22 8/31/23 9/30/24 8/29/25 8/31/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.2M
15.57x7.54x16.11x0.27% 3,900B
21.27x6.23x11.16x0.34% 1,585B
31.18x14.59x23.07x0.57% 534B
13.28x3.53x8.17x1.53% 442B
17.45x5.16x15.46x-.--% 257B
18.93x1.38x9.32x1.09% 249B
102.45x13.59x73.03x-.--% 213B
20.72x2.36x12x-.--% 134B
42.2x4.89x32.28x-.--% 114B
Average 31.45x 6.58x 22.29x 0.42% 742.9B
Weighted average by Cap. 20.94x 7.28x 16.64x 0.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Adslot Limited

Historical PBR trend

Valuation ratios - PBR - Adslot Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Adslot Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Adslot Limited

  1. Stock Market
  2. Stocks
  3. ADS Stock
  4. Valuation Adslot Limited