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 56.73 - -
Change - -33.02% 127.42% -80.28% -6.72% -7.41% - -
Enterprise Value (EV) 1 180.7 114.3 295.9 52.21 61.27 54.37 52.14 45.82
Change - -36.78% 159.03% -82.36% 17.35% -11.26% -4.1% -12.11%
P/E 43.9x -20.9x 29.4x -5.42x 11.3x -5.88x 64.4x 9.92x
PBR - - - - - - - -
PEG - 0x -0x 0x -0x 0x -1x 0x
Capitalization / Revenue 7.34x 3.75x 4.87x 1.35x 1.12x 1.27x 1.13x 1.02x
EV / Revenue 6.07x 2.93x 4.33x 1.07x 1.12x 1.21x 1.04x 0.82x
EV / EBITDA 30.6x -33.2x 16.9x -6.97x 3.96x 5.41x 3.09x 2.15x
EV / EBIT 36.8x -14.6x 25.5x -3.73x 7.72x -5.85x 17.4x 5.19x
EV / FCF 375x -21.8x 45.6x -2.23x - -6.29x 86.9x 9.85x
FCF Yield 0.27% -4.59% 2.19% -44.8% - -15.9% 1.15% 10.1%
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 - -2.363 -4.594 -10.91
Reference price 2 0.5400 0.3600 0.8150 0.1600 0.1350 0.1250 0.1250 0.1250
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.($)
24.54x9.06x14.76x0.81% 3,588B
118.8x51.34x83.33x-.--% 432B
66.45x14.02x29.56x-.--% 87.86B
417.68x17.92x70.83x-.--% 84.61B
147.43x8.65x22.06x-.--% 76.18B
39.64x2x15.94x-.--% 71.99B
125.01x5.14x24.78x-.--% 44.8B
173.64x5.51x21.29x-.--% 43.49B
22.53x4.3x11.86x1.26% 34.67B
Average 126.19x 13.10x 32.71x 0.23% 496.04B
Weighted average by Cap. 46.73x 13.19x 23.04x 0.66%

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. PLYSF Stock
  5. Valuation PlaySide Studios Limited