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 31.85 - -
Change - - 10.53% - -
Enterprise Value (EV) 1 14.95 28.82 28.15 23.25 17.95
Change - - -2.31% -17.41% -22.79%
P/E - 47.5x 21x 10.5x 7x
PBR - - - - -
PEG - - 0x 0x 0.1x
Capitalization / Revenue 0.98x - 2.65x 1.9x 1.46x
EV / Revenue 0.98x - 2.35x 1.38x 0.82x
EV / EBITDA 12.6x - 11.3x 6.12x 3.1x
EV / EBIT -17.4x - 31.3x 6.84x 3.32x
EV / FCF -10.8x - 25.6x 4.75x 3.39x
FCF Yield -9.26% - 3.91% 21.1% 29.5%
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 16.8 21.8
EBITDA 1 1.182 - 2.5 3.8 5.8
EBIT 1 -0.8608 - 0.9 3.4 5.4
Net income 1 - 0.6582 0.8 3.4 4.2
Net Debt 1 - - -3.7 -8.6 -13.9
Reference price 2 0.0200 0.0190 0.0210 0.0210 0.0210
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22x2.47x11.87x - 23.8M
2291.62x44.69x91.56x - 2,048B
32.32x6.6x27.28x0.18% 227B
16.1x2.88x7.29x2.35% 189B
11.03x2.5x6.7x4.29% 177B
15.51x2.47x8.17x2.73% 75.59B
16.11x1.48x5.02x3.15% 40.69B
18.99x5.26x9.59x4.99% 30.51B
8.47x0.28x1.15x7.74% 22.54B
12.74x3.22x7.25x7.24% 19.72B
Average 244.49x 7.19x 17.59x 4.09% 283.04B
Weighted average by Cap. 1,663.41x 33.38x 69.79x 2.62%

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. FRX Stock
  4. Valuation FlexiRoam Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!