Company Valuation: Elementos Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2025 2026 2027 2028 2029
Market Cap 1 71.74 32.13 29.44 159.6 155.6 - -
Change - -55.21% - 442.2% -2.52% - -
Enterprise Value (EV) 65.47 28.68 29.44 159.6 155.6 155.6 155.6
Change - -56.19% - 442.2% -2.52% 0% 0%
P/E -28.9x -13.8x -10.1x -33.8x -26.5x -11.7x 9.1x
PBR 3.34x - - - - - -
PEG - 1x - -3.72x -1.1x -0x -0x
Capitalization / Revenue - - - - - - 3.1x
EV / Revenue - - - - - - 3.1x
EV / EBITDA -0x -0x - - - - 4.78x
EV / EBIT -0x -0x - - - - 5.54x
EV / FCF - - - -0x -1.04x -1.17x -17.3x
FCF Yield - - - -2.88% -95.8% -85.5% -5.78%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.014 -0.012 -0.0099 -0.0108 -0.0134 -0.0302 0.039
Distribution rate - - - - - - -
Net sales 1 - - - - - - 50.26
EBITDA 1 -2.302 -2.207 - - - - 32.56
EBIT 1 -2.347 -2.258 - - - - 28.06
Net income 1 -2.231 -2.225 -2.287 -3.827 -3.943 -8.903 11.48
Net Debt -6.27 -3.45 - - - - -
Reference price 2 0.4050 0.1650 0.1000 0.3650 0.3550 0.3550 0.3550
Nbr of stocks (in thousands) 177,129 194,740 294,410 437,340 438,306 - -
Announcement Date 9/29/22 9/25/23 9/30/25 9/21/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-26.51x - - - 109M
23.15x9.05x13.8x2.26% 156B
20.79x3.22x7.52x0.92% 93.6B
9.4x1.06x4.43x3.56% 43.78B
20.18x4.22x6.48x2.31% 40.19B
61.77x3.77x11.66x0.07% 19.8B
15.15x2.88x9.82x1.29% 17.16B
5.55x0.25x6.53x6.99% 16.57B
13.31x4.88x8.92x-.--% 16.25B
Average 15.87x 3.67x 8.64x 2.18% 44.85B
Weighted average by Cap. 21.24x 5.30x 9.83x 2.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Elementos Limited

Historical PBR trend

Valuation ratios - PBR - Elementos Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Elementos Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Elementos Limited

  1. Stock Market
  2. Stocks
  3. ELT Stock
  4. Valuation Elementos Limited