Company Valuation: Codeifai Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.457 18.35 1.626 1.581 3.15 5.112
Change - 117.03% -91.14% -2.78% 99.27% 62.26%
Enterprise Value (EV) 1 8.564 17.82 2.006 3.038 3.512 5.227
Change - 108.11% -88.75% 51.44% 15.6% 48.84%
P/E -0.31x -4.29x -0.39x -0.29x -0.69x -0.57x
PBR 1.81x 3.41x 0.38x 0.89x 1.39x 6.88x
PEG - 0x 0x 0x 0x 0.17x
Capitalization / Revenue 13.7x 27.7x 2.93x 2.33x 3.89x 8.54x
EV / Revenue 13.9x 26.9x 3.61x 4.48x 4.33x 8.73x
EV / EBITDA -1.98x -5.27x -0.54x -1.15x -1.48x -1.03x
EV / EBIT -1.94x -5.22x -0.54x -1.13x -1.47x -1.03x
EV / FCF -3.21x -9.42x -1.66x -2.7x -2.69x 4.91x
FCF Yield -31.1% -10.6% -60.1% -37.1% -37.2% 20.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.6 -0.175 -0.102 -0.0695 -0.0145 -0.014
Distribution rate - - - - - -
Net sales 1 0.616 0.6637 0.5559 0.6779 0.8103 0.5985
EBITDA 1 -4.335 -3.385 -3.689 -2.643 -2.373 -5.063
EBIT 1 -4.416 -3.411 -3.712 -2.681 -2.381 -5.07
Net income 1 -11.19 -3.513 -3.302 -4.46 -2.515 -6.587
Net Debt 1 0.107 -0.5315 0.3797 1.457 0.3613 0.115
Reference price 2 0.500000 0.750000 0.040000 0.020000 0.010000 0.008000
Nbr of stocks (in thousands) 16,913 24,471 40,655 79,046 315,031 638,953
Announcement Date 3/31/21 3/31/22 3/31/23 3/28/24 3/31/25 3/31/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.95M
25.22x4.05x14.08x2.68% 238B
23.95x5.01x12.28x0.69% 206B
17.66x2.01x10.33x2.68% 153B
-123.59x17.14x94.25x-.--% 111B
-523.76x37.2x152.79x-.--% 108B
16.35x2.95x11.37x4.92% 95.75B
23.33x6.05x14.86x2.4% 70.41B
15.09x2.2x9.35x5.16% 49.32B
25.59x2.13x13.49x1.22% 50.46B
Average -55.57x 8.75x 36.98x 2.2% 108.11B
Weighted average by Cap. -47.58x 8.46x 34.85x 1.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Codeifai Limited

Historical PBR trend

Valuation ratios - PBR - Codeifai Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Codeifai Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Codeifai Limited

  1. Stock Market
  2. Stocks
  3. CDE Stock
  4. Valuation Codeifai Limited