Company Valuation: DigitalX Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 36.24 19.3 30.57 35.52 90.27 37.21
Change - -46.74% 58.35% 16.21% 154.13% -58.78%
Enterprise Value (EV) 1 26.1 13.1 26.95 29.2 86.92 13.31
Change - -49.81% 105.7% 8.38% 197.63% -84.68%
P/E 5.45x -6.5x -4.02x -6.7x -12.7x -18.6x
PBR 0.85x 0.71x 1.28x 0.96x 1.33x 0.65x
PEG - 0x -0x 0.2x 3.53x 0.2x
Capitalization / Revenue 3.63x 7.61x 13.3x 9.84x 17.8x 8x
EV / Revenue 2.61x 5.16x 11.7x 8.09x 17.2x 2.86x
EV / EBITDA 4.34x -4.58x -4.82x -6.19x -20.6x -13.6x
EV / EBIT 4.48x -4.28x -4.79x -6.05x -20.1x -12.6x
EV / FCF -0.98x 0.98x -3.7x -1.19x -2.47x 0.28x
FCF Yield -102% 102% -27% -84.2% -40.5% 364%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.008999 -0.003999 -0.0102 -0.006119 -0.005899 -0.001347
Distribution rate - - - - - -
Net sales 1 9.986 2.537 2.294 3.61 5.06 4.65
EBITDA 1 6.019 -2.86 -5.592 -4.721 -4.223 -0.9779
EBIT 1 5.82 -3.063 -5.62 -4.824 -4.319 -1.059
Net income 1 6.757 -2.839 -7.585 -4.793 -5.978 -1.918
Net Debt 1 -10.14 -6.204 -3.62 -6.318 -3.348 -23.9
Reference price 2 0.0490 0.0260 0.0410 0.0410 0.0750 0.0250
Nbr of stocks (in thousands) 739,676 742,444 745,519 866,404 1,203,624 1,488,511
Announcement Date 9/28/21 9/30/22 9/29/23 9/30/24 9/30/25 8/31/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.99M
26.96x9.94x16.21x0.72% 3,946B
128.17x56.68x92.27x-.--% 478B
19.65x5.66x9.86x1.53% 396B
254.87x22.75x66.61x-.--% 329B
29.49x6.03x18.74x1.26% 274B
2680.2x44.91x146.93x-.--% 275B
98.26x9.75x26.09x-.--% 160B
60.22x16.14x42.53x-.--% 136B
13.62x3.62x7.57x-.--% 96.66B
Average 367.94x 19.50x 47.42x 0.39% 608.93B
Weighted average by Cap. 169.07x 15.46x 31.21x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DigitalX Limited

Historical PBR trend

Valuation ratios - PBR - DigitalX Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DigitalX Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DigitalX Limited

  1. Stock Market
  2. Stocks
  3. DCC Stock
  4. Valuation DigitalX Limited