Company Valuation: Swift TV Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 10.42 9.863 8.316 14.88 7.18 8.132
Change - -5.31% -15.68% 78.97% -51.76% 13.26%
Enterprise Value (EV) 1 13.15 14.21 13.43 19.91 11.52 11.62
Change - 8.01% -5.46% 48.21% -42.12% 0.9%
P/E -1.96x -2.7x -2x -7.67x -1.6x -3x
PBR 31x -3.43x -1.46x -2.22x -0.98x -1.66x
PEG - 0.1x -0.2x 0.1x -0x 0x
Capitalization / Revenue 0.59x 0.53x 0.44x 0.81x 0.4x 0.59x
EV / Revenue 0.75x 0.77x 0.7x 1.08x 0.65x 0.84x
EV / EBITDA 85.4x -85.6x -19.7x -47.5x -10.1x -13.7x
EV / EBIT -8.97x -27.7x -14.8x -33.2x -8.72x -11.9x
EV / FCF 270x -1,125x 43.1x 31x 11.5x -5.4x
FCF Yield 0.37% -0.09% 2.32% 3.22% 8.67% -18.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.009165 -0.006297 -0.007 -0.003 -0.005 -0.001999
Distribution rate - - - - - -
Net sales 1 17.61 18.52 19.06 18.38 17.73 13.86
EBITDA 1 0.154 -0.166 -0.68 -0.419 -1.138 -0.848
EBIT 1 -1.466 -0.512 -0.906 -0.599 -1.321 -0.974
Net income 1 -4.766 -3.653 -3.978 -1.676 -3.33 -1.707
Net Debt 1 2.737 4.343 5.114 5.022 4.342 3.493
Reference price 2 0.018000 0.017000 0.014000 0.023000 0.008000 0.006000
Nbr of stocks (in thousands) 578,630 580,148 593,995 647,094 897,450 1,355,324
Announcement Date 8/31/21 8/31/22 8/30/23 8/29/24 8/28/25 8/27/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.02M
18.25x2.15x9.6x1.45% 180B
10.45x1.44x6.2x0.93% 24.75B
8.84x2.13x6.94x4.1% 8.89B
18.27x1.95x20.8x1.66% 5.88B
4.93x1.98x5.55x4.7% 4.85B
14.23x0.71x5.64x8.23% 4.84B
12.43x1.03x7.77x1.58% 4.41B
45.74x - - 1.96% 4.36B
7.53x0.97x3.11x3.88% 4.38B
Average 15.63x 1.55x 8.20x 3.16% 24.2B
Weighted average by Cap. 16.95x 1.99x 9.11x 1.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Swift TV Ltd

Historical PBR trend

Valuation ratios - PBR - Swift TV Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Swift TV Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Swift TV Ltd

  1. Stock Market
  2. Stocks
  3. STV Stock
  4. Valuation Swift TV Ltd