Company Valuation: Camplify Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 68.08 150.1 101.5 23.6 16.45 28.78 - -
Change - 120.43% -32.35% -76.76% -30.3% 75% - -
Enterprise Value (EV) 1 53.5 124.2 86.97 15.47 6.401 20.62 17.38 8.851
Change - 132.17% -29.97% -82.21% -58.63% 222.16% -15.73% -49.06%
P/E -8.15x -33.4x -12.5x -1.49x - -14.6x 9.46x -
PBR 7.25x 2.29x 1.74x 0.57x 0.4x 0.69x 0.66x 0.6x
PEG - 0.5x -0.2x -0x - - -0x -
Capitalization / Revenue 4.16x 3.93x 2.13x 0.56x 0.42x 0.6x 0.52x -
EV / Revenue 3.27x 3.25x 1.82x 0.37x 0.16x 0.43x 0.31x -
EV / EBITDA -8.99x 235x -14.5x -1.65x 18.7x 6.16x 4.23x 1.19x
EV / EBIT -8.63x -235x -10.8x -1.42x -5.43x 11.4x 6.68x 1.53x
EV / FCF - - - - - - 5,265,509x -
FCF Yield - - - - - - 0% -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.2097 -0.0629 -0.114 -0.222 - -0.024 0.037 -
Distribution rate - - - - - - - -
Net sales 1 16.36 38.23 47.75 42.02 39.26 48.2 55.4 -
EBITDA 1 -5.953 0.5285 -6.005 -9.361 0.3432 3.346 4.104 7.41
EBIT 1 -6.196 -0.5287 -8.061 -10.93 -1.179 1.807 2.6 5.789
Net income 1 -8.165 -3.609 -8.119 -15.84 -0.811 -2 3.1 -
Net Debt 1 -14.59 -25.88 -14.56 -8.124 -10.04 -8.158 -11.4 -19.93
Reference price 2 1.7100 2.1000 1.4200 0.3300 0.2000 0.3500 0.3500 0.3500
Nbr of stocks (in thousands) 39,816 71,467 71,500 71,500 82,225 82,225 - -
Announcement Date 8/22/22 8/22/23 8/27/24 8/28/25 8/25/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.43x6.16x-.--% 20.25M
14.39x6.74x14.76x0.31% 3,481B
21.44x6.26x11.25x0.34% 1,596B
32.5x15.2x24.03x0.55% 557B
13x3.45x8x1.57% 433B
17.31x5.12x15.35x-.--% 255B
18.79x1.37x9.24x1.1% 247B
103.12x13.68x73.51x-.--% 215B
20.7x2.36x12x-.--% 134B
42.27x4.9x32.32x-.--% 115B
Average 31.50x 5.95x 20.66x 0.39% 703.29B
Weighted average by Cap. 20.88x 6.95x 16.14x 0.41%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Camplify Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Camplify Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Camplify Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Camplify Holdings Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Camplify Holdings Limited
  1. Stock Market
  2. Stocks
  3. CHL Stock
  4. Valuation Camplify Holdings Limited