|
Market Closed -
Australian S.E.
01:10:07 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 0.6050 AUD | +0.83% |
|
+14.15% | -23.90% |
| 10-01 | Praemium CEO Resigns; Shares Rise 9% | MT |
| 10-01 | Praemium CEO Resigns | MT |
Company Valuation: Praemium Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 239 | 338.8 | 243.4 | 305.7 | 329 | 292.5 | - | - |
| Change | - | 41.77% | -28.15% | 25.6% | 7.62% | -11.11% | - | - |
| Enterprise Value (EV) 1 | 169 | 294.3 | 199.1 | 264.8 | 298.9 | 254.1 | 243.3 | 236.4 |
| Change | - | 74.12% | -32.36% | 32.99% | 12.91% | -15.01% | -4.22% | -2.85% |
| P/E | 5.41x | 22.5x | 28.1x | 22.9x | 51.9x | 13.8x | 11.3x | 9.82x |
| PBR | 2.3x | 3.19x | 2.28x | 2.74x | 3x | 2.46x | 2.17x | 2.14x |
| PEG | - | -0.3x | -0.7x | 0.4x | -1x | 0x | 0.5x | 0.7x |
| Capitalization / Revenue | 2.99x | 4.56x | 2.94x | 2.97x | 2.98x | 2.47x | 2.23x | 2.07x |
| EV / Revenue | 2.12x | 3.96x | 2.41x | 2.57x | 2.71x | 2.14x | 1.86x | 1.67x |
| EV / EBITDA | 10.2x | 12.6x | 9.28x | 9.44x | 9.31x | 6.32x | 5.25x | 4.68x |
| EV / EBIT | 41.4x | 20.9x | 14.7x | 13.9x | 17.9x | 8.98x | 6.94x | 6x |
| EV / FCF | 44.5x | 19.2x | 22.6x | 25.9x | 162x | 11.4x | 8.85x | 7.78x |
| FCF Yield | 2.25% | 5.2% | 4.42% | 3.85% | 0.62% | 8.74% | 11.3% | 12.9% |
| Dividend per Share 2 | 0.05 | - | 0.01 | 0.0225 | 0.025 | 0.0318 | 0.0385 | 0.0428 |
| Rate of return | 10.8% | - | 1.98% | 3.52% | 3.7% | 5.3% | 6.42% | 7.14% |
| EPS 2 | 0.086 | 0.03 | 0.018 | 0.028 | 0.013 | 0.0434 | 0.0533 | 0.0611 |
| Distribution rate | 58.1% | - | 55.6% | 80.4% | 192% | 73.2% | 72.2% | 70.1% |
| Net sales 1 | 79.9 | 74.29 | 82.73 | 103 | 110.5 | 118.5 | 130.9 | 141.5 |
| EBITDA 1 | 16.64 | 23.39 | 21.45 | 28.06 | 32.12 | 40.21 | 46.32 | 50.53 |
| EBIT 1 | 4.078 | 14.07 | 13.55 | 19.11 | 16.72 | 28.3 | 35.08 | 39.37 |
| Net income 1 | 43.57 | 15.15 | 8.751 | 13.56 | 6.542 | 22.13 | 27.66 | 29.66 |
| Net Debt 1 | -69.95 | -44.49 | -44.34 | -40.97 | -30.1 | -38.41 | -49.14 | -56.08 |
| Reference price 2 | 0.4650 | 0.6750 | 0.5050 | 0.6400 | 0.6750 | 0.6000 | 0.6000 | 0.6000 |
| Nbr of stocks (in thousands) | 513,908 | 501,910 | 482,015 | 477,715 | 487,472 | 487,472 | - | - |
| Announcement Date | 8/30/22 | 8/28/23 | 8/25/24 | 8/24/25 | 8/30/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.81x | 2.14x | 6.32x | 5.3% | 203M | |
| 52.72x | 18.24x | 33.82x | -.--% | 101B | |
| 13.85x | 2.87x | 6.39x | 1.94% | 75.11B | |
| 22.29x | 6.15x | 11.83x | -.--% | 30.53B | |
| 35.52x | 3.78x | 12.06x | -.--% | 23.88B | |
| 34.63x | 17.41x | 28.56x | 2.46% | 22.12B | |
| 75.69x | 6.04x | 25.81x | -.--% | 20.73B | |
| 7.31x | - | - | 8.5% | 17.87B | |
| 4.87x | 2.62x | 6.24x | 5.53% | 16.73B | |
| 10.98x | -1.2x | -2.13x | -.--% | 14.32B | |
| Average | 27.17x | 6.45x | 14.32x | 2.37% | 32.29B | |
| Weighted average by Cap. | 32.89x | 9.44x | 19.01x | 1.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PPS Stock
- Valuation Praemium Limited
Select your edition
All financial news and data tailored to specific country editions
