Company Valuation: FlexiRoam Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2026 2027 2028 2029
Market Cap 1 14.95 28.82 28.82 - -
Change - - 0% - -
Enterprise Value (EV) 1 14.95 28.82 25.02 20.02 14.62
Change - - -13.19% -19.99% -26.98%
P/E - 47.5x 19x 9.5x 6.33x
PBR - - - - -
PEG - - 0x 0x 0.1x
Capitalization / Revenue 0.98x - 2.4x 1.71x 1.3x
EV / Revenue 0.98x - 2.08x 1.18x 0.66x
EV / EBITDA 12.6x - 10x 4.17x 2.25x
EV / EBIT -17.4x - 25x 5.72x 2.61x
EV / FCF -10.8x - 22.7x 4x 2.71x
FCF Yield -9.26% - 4.4% 25% 36.9%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 - 0.0004 0.001 0.002 0.003
Distribution rate - - - - -
Net sales 1 15.27 - 12 16.9 22.1
EBITDA 1 1.182 - 2.5 4.8 6.5
EBIT 1 -0.8608 - 1 3.5 5.6
Net income 1 - 0.6582 0.9 3.5 4.3
Net Debt 1 - - -3.8 -8.8 -14.2
Reference price 2 0.0200 0.0190 0.0190 0.0190 0.0190
Nbr of stocks (in thousands) 747,520 1,516,718 1,516,718 - -
Announcement Date 8/30/24 8/28/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19x2.08x10.01x - 20.27M
629.22x40.91x83.64x - 2,003B
13.38x2.54x6.41x2.83% 157B
32.34x5.3x22x0.26% 155B
10.45x2.22x5.99x5.3% 141B
29.45x5.36x9.39x1.76% 124B
7.72x1.35x4.87x5.83% 80.52B
18.73x2.16x8.17x3.72% 72.57B
14.32x2.34x7.68x2.93% 69.58B
13.19x1.41x4.8x3.44% 36.4B
Average 78.78x 6.57x 16.29x 3.26% 283.96B
Weighted average by Cap. 449.32x 29.80x 61.85x 3.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FlexiRoam Limited

Historical PBR trend

Valuation ratios - PBR - FlexiRoam Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FlexiRoam Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FlexiRoam Limited

  1. Stock Market
  2. Stocks
  3. FRX Stock
  4. Valuation FlexiRoam Limited