Company Valuation: Farm Pride Foods Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 23.18 6.346 17.26 13.95 69.24 50.72
Change - -72.62% 172.04% -19.17% 396.18% -26.74%
Enterprise Value (EV) 1 52.02 39.01 49.82 55.54 99.86 74.33
Change - -25.01% 27.72% 11.46% 79.81% -25.57%
P/E -1.94x -0.32x -1.21x -5.95x 9.49x 5.07x
PBR 0.8x 0.68x 3.42x 4.94x 1.61x 0.95x
PEG - -0x 0x 0.1x -0x 0.1x
Capitalization / Revenue 0.32x 0.09x 0.21x 0.14x 0.69x 0.43x
EV / Revenue 0.71x 0.53x 0.6x 0.57x 1x 0.63x
EV / EBITDA -12.3x -5.69x -12.8x -39.3x 8.63x 5x
EV / EBIT -5.81x -4.08x -7.61x -14.2x 13.1x 6.9x
EV / FCF -21.8x 23.7x -18.2x 98.2x 39.2x -679x
FCF Yield -4.59% 4.21% -5.5% 1.02% 2.55% -0.15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2169 -0.3585 -0.0989 -0.0163 0.0316 0.0434
Distribution rate - - - - - -
Net sales 1 73.32 74.04 82.84 97.07 99.62 117.8
EBITDA 1 -4.234 -6.859 -3.897 -1.413 11.57 14.86
EBIT 1 -8.946 -9.561 -6.548 -3.909 7.597 10.77
Net income 1 -11.97 -19.78 -9.112 -2.345 6.657 10.2
Net Debt 1 28.84 32.66 32.56 41.58 30.62 23.6
Reference price 2 0.4200 0.1150 0.1200 0.0970 0.3000 0.2200
Nbr of stocks (in thousands) 55,180 55,180 143,858 143,858 230,791 230,550
Announcement Date 8/27/21 8/31/22 8/30/23 8/30/24 8/27/25 8/27/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 43.22M
45.96x0.91x12.63x0.66% 3.44B
19.34x1.05x13.58x0.35% 2.73B
23.41x - - 3.81% 1.98B
12.19x0.59x6.18x5.82% 552M
Average 25.22x 0.85x 10.80x 2.66% 1.75B
Weighted average by Cap. 30.32x 0.94x 12.48x 1.6%

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. FRM Stock
  4. Valuation Farm Pride Foods Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!