Company Valuation: PlaySide Studios Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 218.6 146.5 333.1 65.68 61.27 59 - -
Change - -33.02% 127.42% -80.28% -6.72% -3.7% - -
Enterprise Value (EV) 1 180.7 114.3 295.9 52.21 51.83 56.64 54.4 48.09
Change - -36.78% 159.03% -82.36% -0.72% 9.27% -3.94% -11.61%
P/E 43.9x -20.9x 29.4x -5.42x 11.3x -6.11x 67x 10.3x
PBR - - - - - - - -
PEG - 0x -0x 0x -0x 0x -1x 0x
Capitalization / Revenue 7.34x 3.75x 4.87x 1.35x 1.12x 1.32x 1.18x 1.06x
EV / Revenue 6.07x 2.93x 4.33x 1.07x 0.94x 1.26x 1.09x 0.86x
EV / EBITDA 30.6x -33.2x 16.9x -6.97x 3.35x 5.64x 3.22x 2.26x
EV / EBIT 36.8x -14.6x 25.5x -3.73x 6.53x -6.09x 18.2x 5.45x
EV / FCF 375x -21.8x 45.6x -2.23x -4.58x -6.55x 90.7x 10.3x
FCF Yield 0.27% -4.59% 2.19% -44.8% -21.8% -15.3% 1.1% 9.67%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0123 -0.0172 0.0277 -0.0295 0.012 -0.0213 0.00194 0.0126
Distribution rate - - - - - - - -
Net sales 1 29.77 39.03 68.34 48.7 54.88 44.83 50 55.76
EBITDA 1 5.901 -3.446 17.46 -7.495 15.48 10.05 16.88 21.31
EBIT 1 4.912 -7.811 11.6 -14 7.932 -9.294 2.995 8.821
Net income 1 4.85 -6.97 11.31 -12.11 5.383 -8.741 0.8587 5.886
Net Debt 1 -37.91 -32.2 -37.11 -13.48 -9.438 -2.363 -4.594 -10.91
Reference price 2 0.5400 0.3600 0.8150 0.1600 0.1350 0.1300 0.1300 0.1300
Nbr of stocks (in thousands) 404,890 406,807 408,652 410,530 453,835 453,835 - -
Announcement Date 8/30/22 8/23/23 8/22/24 8/26/25 8/19/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.88x1.21x5.41x - 40.95M
25.38x9.37x15.27x0.78% 3,711B
114.21x49.7x80.66x-.--% 419B
60.91x12.87x27.14x-.--% 80.61B
377.46x16.1x63.63x-.--% 76.46B
99.15x8.46x21.44x-.--% 75.47B
37.81x1.89x15.11x-.--% 68.65B
191.6x6.11x23.61x-.--% 47.99B
112.02x4.6x22.35x-.--% 40.14B
27.12x5.59x26.85x-.--% 35.78B
Average 103.98x 11.59x 30.15x 0.09% 455.46B
Weighted average by Cap. 44.03x 13.02x 22.65x 0.64%

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. PLY Stock
  4. Valuation PlaySide Studios Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!