Company Valuation: Klevo Group Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026
Market Cap 1 9.313 5.433 4.583 7.958 122.1
Change - -41.66% -15.64% 73.63% 1,433.79%
Enterprise Value (EV) 1 9.399 7.61 6.681 8.623 117.8
Change - -19.03% -12.21% 29.08% 1,266.5%
P/E -1.22x -0.69x -1.58x -2.73x -198x
PBR 99.2x -5.3x -0.88x -1.59x 225x
PEG -0x 0x 0x 0.1x 2.3x
Capitalization / Revenue 0.58x 0.24x 0.63x 2.27x 8.81x
EV / Revenue 0.58x 0.34x 0.92x 2.46x 8.5x
EV / EBITDA -1.6x -1.8x -3.5x -4.55x 513x
EV / EBIT -1.6x -1.8x -3.42x -4.18x -676x
EV / FCF -2.51x -3.13x -3.94x 4.17x -151x
FCF Yield -39.8% -31.9% -25.4% 24% -0.66%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.3938 -0.2248 -0.057 -0.033 -0.004
Distribution rate - - - - -
Net sales 1 16.12 22.59 7.233 3.506 13.86
EBITDA 1 -5.86 -4.222 -1.907 -1.896 0.2297
EBIT 1 -5.864 -4.226 -1.951 -2.064 -0.1744
Net income 1 -6.143 -5.216 -2.623 -2.401 -0.5377
Net Debt 1 0.0862 2.178 2.098 0.6656 -4.217
Reference price 2 0.4800 0.1550 0.0900 0.0900 0.7900
Nbr of stocks (in thousands) 19,402 35,050 50,923 88,417 154,496
Announcement Date 8/31/22 9/29/23 2/27/25 9/30/25 9/30/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 49.95M
14.86x1.62x7.41x3.82% 28.66B
10.39x1.09x6.34x3.81% 23.57B
14.09x6.23x10.96x6.01% 12B
159.72x0.6x152.19x - 7.02B
12.04x0.82x5.19x-.--% 6.34B
17.58x1.46x6.14x2.66% 6.32B
17.68x0.76x4.6x3.58% 5.89B
-63.48x1.98x8.3x0% 6.02B
Average 22.86x 1.82x 25.14x 2.84% 10.65B
Weighted average by Cap. 19.52x 1.90x 17.85x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Klevo Group Limited

Historical PBR trend

Valuation ratios - PBR - Klevo Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Klevo Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Klevo Group Limited

  1. Stock Market
  2. Stocks
  3. KLV Stock
  4. Valuation Klevo Group Limited