Company Valuation: DXN Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 11.83 21.51 86.66 169.6 -
Change - 81.75% 302.93% 95.74% -
Enterprise Value (EV) 1 11.83 23.52 82.76 179 178.8
Change - 98.78% 251.83% 116.33% -0.11%
P/E -4.13x -7.83x -11.1x -115x 65.7x
PBR - - - - -
PEG - 0.2x -0x 1.4x -0x
Capitalization / Revenue - 1.34x 8.56x 4.25x 2.05x
EV / Revenue - 1.47x 8.17x 4.49x 2.16x
EV / EBITDA - 4,077x -22.3x 138x 35.8x
EV / EBIT - -23.6x -18.1x -1,790x 54.2x
EV / FCF - -3.75x -203x -22.1x 447x
FCF Yield - -26.6% -0.49% -4.52% 0.22%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0155 -0.0092 -0.0212 -0.004 0.007
Distribution rate - - - - -
Net sales 1 - 16.03 10.12 39.9 82.9
EBITDA 1 - 0.00577 -3.714 1.3 5
EBIT 1 - -0.9961 -4.567 -0.1 3.3
Net income 1 -2.303 -2.314 -6.615 -1.3 2.1
Net Debt 1 - 2.015 -3.901 9.4 9.2
Reference price 2 0.0640 0.0720 0.2350 0.4600 0.4600
Nbr of stocks (in thousands) 184,889 298,704 368,751 368,751 -
Announcement Date 8/30/24 8/27/25 8/30/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-115x4.49x137.71x - 119M
22.15x3.63x12.69x3% 212B
-131.72x18.37x101.87x-.--% 118B
13.08x1.46x7.67x3.67% 108B
13.48x2.45x9.24x6.1% 78.59B
19.72x5.2x12.78x2.88% 58.2B
22.67x1.87x11.67x1.29% 44.4B
13.12x1.89x8x5.94% 42.26B
20.9x1.59x10.12x0.89% 40.58B
98.2x9.76x36.48x-.--% 34.12B
Average -2.34x 5.07x 34.82x 2.64% 73.69B
Weighted average by Cap. -2.07x 5.65x 26.58x 2.75%

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. DXN Stock
  4. Valuation DXN Limited