Company Valuation: Prime Financial Group Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 17.29 32.16 37.95 43.44 57.66 56.31
Change - 85.99% 17.99% 14.46% 32.75% -2.35%
Enterprise Value (EV) 1 26.82 39.18 48.2 57.65 77.13 81.02
Change - 46.08% 23.02% 19.62% 33.77% 5.05%
P/E 5.74x 8.85x 9.05x 13.9x 12.1x 14.1x
PBR 0.42x 0.73x 0.82x 0.81x 0.98x 0.93x
PEG - 0.6x 0.6x -0.4x 0.3x -0.7x
Capitalization / Revenue 0.77x 1.22x 1.12x 1.07x 1.17x 0.94x
EV / Revenue 1.2x 1.49x 1.43x 1.41x 1.56x 1.36x
EV / EBITDA 4.53x 5.29x 6.28x 7.84x 7.74x 6.97x
EV / EBIT 5.01x 5.8x 7.04x 9.07x 8.71x 8.31x
EV / FCF 4.72x 11.8x 22.4x 8.47x 25.9x 110x
FCF Yield 21.2% 8.51% 4.47% 11.8% 3.86% 0.91%
Dividend per Share 2 0.007 0.011 0.015 0.016 0.0166 0.0172
Rate of return 7.22% 6.47% 7.5% 8.42% 7.38% 8.19%
EPS 2 0.0169 0.0192 0.0221 0.0137 0.0187 0.0149
Distribution rate 41.4% 57.3% 67.9% 117% 88.9% 116%
Net sales 1 22.32 26.33 33.74 40.77 49.4 59.75
EBITDA 1 5.927 7.413 7.676 7.357 9.966 11.62
EBIT 1 5.355 6.754 6.846 6.356 8.855 9.744
Net income 1 3.074 3.814 4.409 2.851 4.611 3.912
Net Debt 1 9.529 7.019 10.25 14.22 19.46 24.71
Reference price 2 0.0970 0.1700 0.2000 0.1900 0.2250 0.2100
Nbr of stocks (in thousands) 178,261 189,182 189,737 228,607 256,269 268,123
Announcement Date 8/19/21 8/18/22 8/21/23 8/21/24 8/25/25 8/25/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.49M
24.32x1.05x4.85x4.11% 64.51M
Average 24.32x 1.05x 4.85x 4.11% 52M
Weighted average by Cap. 24.32x 1.05x 4.85x 4.11%

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. PFG Stock
  4. Valuation Prime Financial Group Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!