Company Valuation: Pointerra Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 332.1 162.7 59.65 33.01 40.25 23.83 -
Change - -51.02% -63.33% -44.66% 21.95% -40.8% -
Enterprise Value (EV) 1 327.3 159.5 58.45 30.68 38.74 24.93 26.33
Change - -51.28% -63.35% -47.51% 26.25% -35.65% 5.62%
P/E -213x -52.2x -13.3x -5.62x -23.8x -14.5x 14.5x
PBR - - - - - - -
PEG - -1x -0.3x -0.5x 0.3x 3.05x -0x
Capitalization / Revenue 83.4x 15.7x 7.14x 4.34x 3.66x 2.48x 1.63x
EV / Revenue 82.2x 15.4x 7x 4.04x 3.52x 2.6x 1.8x
EV / EBITDA -166x -399x -11x -7.48x -55.3x -16.6x 11.4x
EV / EBIT -156x -58.8x -10.6x -6.07x -48.1x -15.6x 11.4x
EV / FCF -902x -102x -28.7x -8.2x -44.8x -17.8x 17.6x
FCF Yield -0.11% -0.98% -3.48% -12.2% -2.23% -5.62% 5.7%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.0023 -0.0046 -0.0066 -0.0073 -0.0021 -0.002 0.002
Distribution rate - - - - - - -
Net sales 1 3.984 10.34 8.352 7.599 11.01 9.6 14.6
EBITDA 1 -1.976 -0.4 -5.318 -4.1 -0.7 -1.5 2.3
EBIT 1 -2.1 -2.712 -5.489 -5.057 -0.805 -1.6 2.3
Net income 1 -1.509 -3.098 -4.468 -5.228 -1.693 -1.8 1.6
Net Debt 1 -4.789 -3.199 -1.195 -2.324 -1.516 1.1 2.5
Reference price 2 0.4900 0.2400 0.0880 0.0410 0.0500 0.0290 0.0290
Nbr of stocks (in thousands) 677,806 677,806 677,806 805,077 805,077 821,677 -
Announcement Date 8/30/21 8/31/22 8/31/23 8/29/24 8/25/25 - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-14.5x2.6x-16.62x - 16.94M
19.82x12.64x15.04x-.--% 104B
14.02x3.79x7.93x-.--% 101B
28.57x6.1x14.82x-.--% 51.02B
45.84x4.22x12.72x-.--% 47.22B
15.51x5.61x14.33x0.92% 38.54B
16.46x6.3x12.88x-.--% 15.84B
24.61x2.42x13.94x-.--% 14.6B
26.94x - - 3.61% 10.72B
75.58x4.59x18.78x-.--% 9.96B
Average 25.28x 5.36x 10.42x 0.5% 39.33B
Weighted average by Cap. 23.81x 6.82x 12.74x 0.19%

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. 3DP Stock
  4. Valuation Pointerra Limited