Company Valuation: SKYFII

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 45.57 19.09 19.43 10.45 14.29 7.156
Change - -58.12% 1.81% -46.2% 36.7% -49.92%
Enterprise Value (EV) 1 37 14.85 17.71 13.69 17.57 10.58
Change - -59.87% 19.26% -22.69% 28.36% -39.8%
P/E -5.68x -1.75x -1.87x -1.23x -4.2x -3.19x
PBR 2.69x 1.3x 2.75x 14.9x 12.5x 3.8x
PEG - -0.1x 0.42x 0x 0.1x 0.1x
Capitalization / Revenue 2.85x 0.81x 0.82x 0.43x 0.65x 0.31x
EV / Revenue 2.31x 0.63x 0.75x 0.57x 0.8x 0.46x
EV / EBITDA -4.7x -1.46x -2.24x -2.77x -28.5x 11.3x
EV / EBIT -4.32x -1.26x -1.88x -2.09x -8.32x -114x
EV / FCF 4.4x -2.07x 15.8x -7.74x -9.52x -7.07x
FCF Yield 22.7% -48.2% 6.32% -12.9% -10.5% -14.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1937 -0.252 -0.2409 -0.1712 -0.05 -0.0232
Distribution rate - - - - - -
Net sales 1 16 23.71 23.56 24.06 22.01 23.23
EBITDA 1 -7.867 -10.14 -7.919 -4.945 -0.6166 0.9334
EBIT 1 -8.571 -11.83 -9.432 -6.563 -2.113 -0.0928
Net income 1 -7.019 -11.09 -10.54 -7.418 -3.167 -1.568
Net Debt 1 -8.571 -4.238 -1.724 3.236 3.282 3.423
Reference price 2 1.1000 0.4400 0.4500 0.2100 0.2100 0.0740
Nbr of stocks (in thousands) 41,424 43,376 43,179 49,777 68,046 96,701
Announcement Date 8/27/21 9/24/23 9/24/23 8/27/24 8/29/25 8/27/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.27x9.33x15.27x0.8% 3,696B
115.48x50.26x81.57x-.--% 424B
421.62x17.95x70.95x-.--% 84.74B
58.42x12.34x26.03x-.--% 77.32B
95.96x8.21x20.81x-.--% 73.05B
34.16x1.65x13.21x-.--% 62.03B
194.58x6.21x24x-.--% 48.74B
114.32x4.52x21.95x-.--% 39.38B
28.66x5.93x28.48x-.--% 37.82B
Average 120.94x 12.93x 33.58x 0.09% 504.74B
Weighted average by Cap. 45.51x 13.13x 23.00x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!