Company Valuation: Freelancer Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 113.1 83.57 81.16 103.7 54.11 -
Change - -26.1% -2.88% 27.78% -47.83% -
Enterprise Value (EV) 1 113.1 62.42 81.16 80.79 32.97 29.71
Change - -44.81% 30.04% -0.47% -59.19% -9.89%
P/E -20.8x 463x - 46.9x -41.4x 21.1x
PBR - - - - - -
PEG - -4x - - 0x -0x
Capitalization / Revenue - 1.57x 1.59x 1.95x 1.09x 0.99x
EV / Revenue - 1.17x 1.59x 1.52x 0.67x 0.54x
EV / EBITDA - 104x - 9.19x 5.54x 3.56x
EV / EBIT - 156x - 19.3x -53.5x 7.11x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.012 0.0004 - 0.0049 -0.0029 0.0057
Distribution rate - - - - - -
Net sales 1 - 53.3 51 53.21 49.44 54.52
EBITDA 1 - 0.6 - 8.788 5.947 8.335
EBIT 1 - 0.4 - 4.184 -0.616 4.18
Net income 1 -5.413 0.2 - 2.165 -1.287 2.587
Net Debt 1 - -21.15 - -22.92 -21.14 -24.4
Reference price 2 0.2500 0.1850 0.1800 0.2300 0.1200 0.1200
Nbr of stocks (in thousands) 452,332 451,724 450,915 450,915 450,915 -
Announcement Date 2/21/23 2/26/24 2/25/25 2/24/26 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-41.38x0.67x5.54x - 38.54M
31.48x5.51x21.3x0.15% 153B
9.54x2.84x6.21x1.76% 6.46B
22.24x4.18x9.48x4.56% 3.03B
19.84x2.61x9.93x-.--% 2.19B
25.96x1.54x8.72x5.23% 614M
32.33x1.68x12.34x0.77% 454M
9.99x0.85x5.02x4.58% 415M
8.32x0.65x4.86x-.--% 319M
Average 13.14x 2.28x 9.27x 2.13% 18.54B
Weighted average by Cap. 30.18x 5.30x 20.20x 0.32%

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. FLN Stock
  4. Valuation Freelancer Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!