Company Valuation: BlinkLab Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028 2029
Market Cap 1 26.27 71.5 94.78 102.7 - -
Change - 172.11% 32.57% 8.34% - -
Enterprise Value (EV) 1 26.27 62.78 94.78 96.68 102.7 102.7
Change - 138.95% 50.96% 2.01% 6.21% 0%
P/E -8.83x -9.58x -11.3x -6.7x - -
PBR - - - - - -
PEG - -0x 1.36x -0.1x - -
Capitalization / Revenue - 190x 78.5x 354x 51.3x 6.04x
EV / Revenue - 167x 78.5x 333x 51.3x 6.04x
EV / EBITDA - -10.9x -13.1x -12.9x -13.5x 15.8x
EV / EBIT - -10.7x -12.5x -16.4x - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.03 -0.06 -0.055 -0.1 - -
Distribution rate - - - - - -
Net sales 1 - 0.3756 1.208 0.29 2 17
EBITDA 1 - -5.751 -7.218 -7.5 -7.6 6.5
EBIT 1 - -5.878 -7.61 -5.9 - -
Net income 1 -1.753 -5.707 -7.22 -5.9 -7.9 -1.8
Net Debt 1 - -8.712 - -6 - -
Reference price 2 0.2650 0.5750 0.6200 0.6700 0.6700 0.6700
Nbr of stocks (in thousands) 99,150 124,342 152,873 153,257 - -
Announcement Date 8/28/24 8/28/25 7/31/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-6.7x333.39x-12.89x - 72.79M
25.14x9.29x15.12x0.79% 3,679B
114.9x49.61x80.52x-.--% 418B
455.57x19.51x76.79x-.--% 91.73B
67.65x14.27x30.09x-.--% 89.45B
156.19x9.11x23.26x-.--% 80.71B
40.53x2.1x16.74x-.--% 74.69B
128.83x5.3x25.56x-.--% 46.17B
-298.4x6.21x20.58x-.--% 41.17B
27.79x5.71x27.4x-.--% 36.58B
Average 71.15x 45.45x 30.32x 0.09% 455.74B
Weighted average by Cap. 43.60x 13.08x 23.08x 0.64%

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. BB1 Stock
  4. Valuation BlinkLab Limited