|
Market Closed -
Australian S.E.
01:10:11 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 0.5750 AUD | +2.68% |
|
+3.60% | -27.67% |
| 10-13 | Praemium Limited - Shareholder/Analyst Call | |
| 10-13 | Praemium's Platform Funds Under Administration Rise 7.4% in September Quarter | 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 | 280.3 | - | - |
| Change | - | 41.77% | -28.15% | 25.6% | 7.62% | -14.81% | - | - |
| Enterprise Value (EV) 1 | 169 | 294.3 | 199.1 | 264.8 | 298.9 | 242.7 | 232.5 | 226.9 |
| Change | - | 74.12% | -32.36% | 32.99% | 12.91% | -18.81% | -4.21% | -2.39% |
| P/E | 5.41x | 22.5x | 28.1x | 22.9x | 51.9x | 13x | 10.9x | 10.1x |
| PBR | 2.3x | 3.19x | 2.28x | 2.74x | 3x | 2.37x | 2.09x | 2.05x |
| PEG | - | -0.3x | -0.7x | 0.4x | -1x | 0x | 0.6x | 1.28x |
| Capitalization / Revenue | 2.99x | 4.56x | 2.94x | 2.97x | 2.98x | 2.39x | 2.17x | 2.02x |
| EV / Revenue | 2.12x | 3.96x | 2.41x | 2.57x | 2.71x | 2.07x | 1.8x | 1.63x |
| EV / EBITDA | 10.2x | 12.6x | 9.28x | 9.44x | 9.31x | 6.12x | 5.12x | 4.62x |
| EV / EBIT | 41.4x | 20.9x | 14.7x | 13.9x | 17.9x | 8.71x | 6.8x | 5.96x |
| EV / FCF | 44.5x | 19.2x | 22.6x | 25.9x | 162x | 11.3x | 8.64x | 7.72x |
| FCF Yield | 2.25% | 5.2% | 4.42% | 3.85% | 0.62% | 8.84% | 11.6% | 13% |
| Dividend per Share 2 | 0.05 | - | 0.01 | 0.0225 | 0.025 | 0.0316 | 0.0382 | 0.0423 |
| Rate of return | 10.8% | - | 1.98% | 3.52% | 3.7% | 5.49% | 6.65% | 7.36% |
| EPS 2 | 0.086 | 0.03 | 0.018 | 0.028 | 0.013 | 0.0441 | 0.0527 | 0.0569 |
| Distribution rate | 58.1% | - | 55.6% | 80.4% | 192% | 71.5% | 72.5% | 74.4% |
| Net sales 1 | 79.9 | 74.29 | 82.73 | 103 | 110.5 | 117.3 | 129.3 | 139 |
| EBITDA 1 | 16.64 | 23.39 | 21.45 | 28.06 | 32.12 | 39.67 | 45.39 | 49.16 |
| EBIT 1 | 4.078 | 14.07 | 13.55 | 19.11 | 16.72 | 27.86 | 34.2 | 38.06 |
| Net income 1 | 43.57 | 15.15 | 8.751 | 13.56 | 6.542 | 21.67 | 27 | 28.68 |
| Net Debt 1 | -69.95 | -44.49 | -44.34 | -40.97 | -30.1 | -37.58 | -47.79 | -53.35 |
| Reference price 2 | 0.4650 | 0.6750 | 0.5050 | 0.6400 | 0.6750 | 0.5750 | 0.5750 | 0.5750 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.03x | 2.07x | 6.12x | 5.49% | 197M | |
| 16.77x | 3.56x | 7.92x | 1.59% | 91.15B | |
| 40.77x | 13.37x | 24.75x | -.--% | 76.53B | |
| 21.77x | 5.98x | 11.76x | -.--% | 29.15B | |
| 36.62x | 4.01x | 12.88x | -.--% | 24.79B | |
| 33.7x | 16.63x | 28.11x | 2.5% | 21.59B | |
| 65.27x | 5.24x | 22.18x | -.--% | 18.51B | |
| 5.75x | 2.86x | 6.79x | 4.5% | 19.88B | |
| 7.27x | - | - | 8.7% | 17.34B | |
| 10.58x | -1.37x | -2.41x | -.--% | 13.8B | |
| Average | 25.15x | 5.82x | 13.12x | 2.28% | 31.29B | |
| Weighted average by Cap. | 27.21x | 7.16x | 14.88x | 1.41% |
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
