|
Delayed
Australian S.E.
21:17:28 2026-08-23 EDT
|
5-day change | 1st Jan Change | ||
| 0.8800 AUD | -1.12% |
|
+4.12% | +20.41% |
| 08:42pm | Predictive Discovery Changes Name to PDI Gold | MT |
| 08-21 | Predictive Discovery Limited - Shareholder/Analyst Call |
Company Valuation: Predictive Discovery Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 341.1 | 410.7 | 1,009 | 4,397 | - | - |
| Change | - | 20.41% | 145.64% | 335.8% | - | - |
| Enterprise Value (EV) 1 | 296.5 | 381.3 | 967.7 | 4,086 | 4,095 | 4,389 |
| Change | - | 28.59% | 153.8% | 322.25% | 0.23% | 7.17% |
| P/E | -27.5x | -43.8x | -72.6x | 44.5x | 17.8x | 22.3x |
| PBR | - | 2.42x | 4.41x | 6.85x | 4.68x | 2.92x |
| PEG | - | 1.3x | -2.2x | -0x | 0x | -1.1x |
| Capitalization / Revenue | 539x | - | - | 5.19x | 3.95x | 2.63x |
| EV / Revenue | 469x | - | - | 4.82x | 3.68x | 2.63x |
| EV / EBITDA | -28.5x | -38.8x | -78x | 6.57x | 4.93x | 4.18x |
| EV / EBIT | -27.1x | -36.6x | -63.8x | 16.9x | 5.42x | 6.88x |
| EV / FCF | -5.16x | -9.21x | -18.9x | 10x | 19.8x | 7.2x |
| FCF Yield | -19.4% | -10.9% | -5.29% | 9.99% | 5.05% | 13.9% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.006 | -0.004 | -0.0053 | 0.02 | 0.05 | 0.04 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 0.6328 | - | - | 847.4 | 1,114 | 1,671 |
| EBITDA 1 | -10.42 | -9.815 | -12.4 | 621.6 | 831 | 1,049 |
| EBIT 1 | -10.94 | -10.4 | -15.17 | 241.2 | 755.1 | 638.3 |
| Net income 1 | -11.23 | -8.675 | -13 | 166.7 | 530.7 | 438.9 |
| Net Debt 1 | -44.58 | -29.43 | -41.21 | -310.8 | -301.5 | -7.95 |
| Reference price 2 | 0.1650 | 0.1750 | 0.3850 | 0.8900 | 0.8900 | 0.8900 |
| Nbr of stocks (in thousands) | 2,067,244 | 2,346,902 | 2,620,437 | 4,940,077 | - | - |
| Announcement Date | 9/18/23 | 9/3/24 | 9/4/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.5x | 4.82x | 6.57x | - | 3.15B | |
| 13.37x | 4.96x | 7.79x | 0.8% | 138B | |
| 17.23x | 6.78x | 9.47x | 0.75% | 109B | |
| 13.74x | 3.49x | 5.07x | 1.77% | 78.37B | |
| 32.13x | 19.33x | 22.61x | 0.5% | 71.6B | |
| 15.56x | 4.99x | 6.87x | 3.35% | 61.88B | |
| 11.35x | 3.91x | 5.88x | 0.45% | 38.8B | |
| 18.89x | 3.96x | 8.27x | 2.07% | 24.46B | |
| 22.09x | 11.49x | 14.13x | 0.74% | 21.95B | |
| 14.79x | 4.21x | 8.1x | - | 21.56B | |
| Average | 20.37x | 6.79x | 9.48x | 1.3% | 56.94B | |
| Weighted average by Cap. | 17.42x | 7.02x | 9.64x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- PDI Stock
- Valuation Predictive Discovery Limited
Select your edition
All financial news and data tailored to specific country editions
