Valuation Swoop Holdings Limited

Stocks

Market Closed - Australian S.E. 23:48:35 2026-10-26 EDT			5-day change	1st Jan Change
0.0660 ^AUD	+6.45%		-8.33%	-34.00%

10-23	Xenith Infrastructure Group Australia Pty. Ltd agreed to acquire Sydney-based Fibre assets from Swoop Holdings Limited for approximately AUD 4.5 million.	CI
10-22	Swoop to Sell Sydney-Based Fiber Assets to Xenith IG Australia for Around AU$5 Million; Shares Hit Record Low	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	165.4	115.2	46.6	35.4	19.3	28
Change	-	-30.36%	-59.54%	-24.04%	-45.46%	45.03%
Enterprise Value (EV) ¹	155.8	93.17	55.05	56.57	31.9	47.5
Change	-	-40.2%	-40.92%	2.76%	-43.6%	48.89%
P/E	-6.96x	-22x	-1.24x	-9.32x	-2.72x	-0.8x
PBR	3.34x	1.17x	0.75x	0.6x	0.36x	0.83x
PEG	-	0.3x	-0x	0.1x	-0x	-0x
Capitalization / Revenue	7.2x	2.23x	0.6x	0.44x	0.18x	0.24x
EV / Revenue	6.78x	1.8x	0.7x	0.7x	0.3x	0.41x
EV / EBITDA	-55.5x	11.2x	5.08x	6.82x	3.86x	16.7x
EV / EBIT	-23.3x	-82.3x	-15.5x	-22.8x	-7.48x	-2.94x
EV / FCF	18.5x	-57.3x	-51.1x	-8x	1.86x	-1.92x
FCF Yield	5.41%	-1.75%	-1.96%	-12.5%	53.8%	-52.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1401	-0.0255	-0.1815	-0.0182	-0.033	-0.113
Distribution rate	-	-	-	-	-	-
Net sales ¹	22.97	51.69	78.18	81.16	106	115.9
EBITDA ¹	-2.809	8.29	10.84	8.295	8.275	2.841
EBIT ¹	-6.683	-1.133	-3.552	-2.482	-4.263	-16.14
Net income ¹	-13.79	-4.883	-37.51	-3.79	-6.947	-29.92
Net Debt ¹	-9.554	-21.98	8.452	21.17	12.6	19.51
Reference price ²	0.9750	0.5600	0.2250	0.1700	0.0900	0.0900
Nbr of stocks (in thousands)	169,594	205,627	207,093	208,209	214,479	311,061
Announcement Date	9/30/21	10/2/22	9/28/23	9/27/24	9/30/25	9/22/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWOOP HOLDINGS LIMITED	-	-	-	-	13.53M
VERIZON COMMUNICATIONS, INC.	9.63x	2.44x	6.38x	6.57%	179B
DEUTSCHE TELEKOM AG	11.94x	2.04x	5.27x	4.5%	134B
NTT, INC.	13.77x	1.88x	8.19x	3.03%	91.16B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.37x	2.01x	5.06x	2.47%	72.32B
SAUDI TELECOM COMPANY	14.33x	2.59x	8.07x	5.35%	54.94B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.32x	5.14x	17.76x	4.88%	52.74B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.16x	2.66x	5.87x	4.53%	49.72B
SWISSCOM AG	25.58x	3.43x	7.52x	3.95%	42.7B
ORANGE	9.37x	1.73x	5.19x	5.52%	42.38B
Average	14.94x	2.66x	7.70x	4.53%	71.91B
Weighted average by Cap.	13.50x	2.49x	7.20x	4.75%