Valuation PlaySide Studios Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-31	PlaySide Studios Sees AU$4 Million Revenue Hit in Fiscal Year 2027 After Meta Contract Termination, Shares Hit Nearly One-Year Low	MT
05-31	Playside Studios says Meta to terminate Playside Horizon Worlds contracts	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.3	218.6	146.5	333.1	65.68	47.65	-	-
Change	-	129.43%	-33.02%	127.42%	-80.28%	-27.45%	-	-
Enterprise Value (EV) ¹	83.98	180.7	114.3	295.9	52.21	36.13	35.62	29.32
Change	-	115.21%	-36.78%	159.03%	-82.36%	-30.8%	-1.4%	-17.7%
P/E	-	43.9x	-20.9x	29.4x	-5.42x	6.91x	-12.4x	6.98x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	0x	-0x	0x	-0x	0x	-0x
Capitalization / Revenue	8.11x	7.34x	3.75x	4.87x	1.35x	0.92x	1.12x	1.04x
EV / Revenue	7.14x	6.07x	2.93x	4.33x	1.07x	0.69x	0.84x	0.64x
EV / EBITDA	-15.5x	30.6x	-33.2x	16.9x	-6.97x	2.23x	3.13x	1.9x
EV / EBIT	-14.9x	36.8x	-14.6x	25.5x	-3.73x	5.08x	-10.4x	4.39x
EV / FCF	-19.8x	375x	-21.8x	45.6x	-2.23x	-2.4x	102x	5.58x
FCF Yield	-5.04%	0.27%	-4.59%	2.19%	-44.8%	-41.7%	0.98%	17.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	0.0123	-0.0172	0.0277	-0.0295	0.0152	-0.00844	0.015
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	11.76	29.77	39.03	68.34	48.7	52	42.44	45.79
EBITDA ¹	-5.406	5.901	-3.446	17.46	-7.495	16.18	11.38	15.41
EBIT ¹	-5.62	4.912	-7.811	11.6	-14	7.115	-3.441	6.685
Net income ¹	-5.879	4.85	-6.97	11.31	-12.11	6.99	-3.923	7.055
Net Debt ¹	-11.32	-37.91	-32.2	-37.11	-13.48	-11.52	-12.03	-18.34
Reference price ²	0.2600	0.5400	0.3600	0.8150	0.1600	0.1050	0.1050	0.1050
Nbr of stocks (in thousands)	366,528	404,890	406,807	408,652	410,530	453,835	-	-
Announcement Date	8/26/21	8/30/22	8/23/23	8/22/24	8/26/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	22.67x	8.69x	14.39x	0.94%	2,922B
PALANTIR TECHNOLOGIES INC.	91.39x	36.87x	61.47x	-.--%	296B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	101.76x	32.44x	102.62x	0.17%	105B
CADENCE DESIGN SYSTEMS, INC.	71.95x	15.15x	32.03x	-.--%	95.08B
DATADOG, INC.	453.17x	19.46x	78.17x	-.--%	89.3B
SYNOPSYS, INC.	142.23x	8.37x	21.35x	-.--%	73.48B
SEA LIMITED	35.74x	1.88x	14.73x	-.--%	65.79B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.67x	5.29x	25.91x	-.--%	46.3B
ROBLOX CORPORATION	-33.24x	4.36x	20.9x	-.--%	35.44B
Average	111.82x	14.72x	41.29x	0.12%	414.26B
Weighted average by Cap.	45.19x	11.81x	22.94x	0.74%