Valuation UnUsUaL Limited

Stocks

Delayed Singapore S.E. 23:17:33 2026-10-26 EDT			5-day change	1st Jan Change
0.0170 ^SGD	+13.33%		-26.09%	-52.78%

08-03	UNUSUAL LIMITED Announces Appointment of Chuang Say Piau as Non-Executive Independent Director, Chairman of the Nominating Committee, Member of the Audit and Remuneration Committee, Effective August 3, 2026	CI
08-03	UNUSUAL LIMITED Announces Appointment of Tay Boon Zhuan as Non-Executive Lead Independent Director, Chairman of the Audit Committee and Member of the Remuneration Committee, Effective August 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	190.4	138.9	147.2	182.2	113.2	25.51
Change	-	-27.03%	5.93%	23.78%	-37.85%	-77.47%
Enterprise Value (EV) ¹	205.4	154	152.7	172	103.9	13.34
Change	-	-25.02%	-0.9%	12.68%	-39.6%	-87.16%
P/E	-22.3x	-32.2x	80.8x	23.6x	-4.85x	-2.81x
PBR	3.78x	3.02x	3.08x	3.56x	4.04x	1.38x
PEG	-	0.7x	-1x	0x	0x	0x
Capitalization / Revenue	141x	38.7x	5.04x	2.45x	2.13x	0.58x
EV / Revenue	153x	42.9x	5.22x	2.31x	1.95x	0.31x
EV / EBITDA	-52.9x	-40.5x	33.6x	9.91x	-13.4x	-9.64x
EV / EBIT	-35.6x	-28.7x	49.9x	12.7x	-8.77x	-3.15x
EV / FCF	57.3x	130x	16.9x	16.8x	21.8x	2.8x
FCF Yield	1.75%	0.77%	5.91%	5.97%	4.58%	35.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.00831	-0.004199	0.00177	0.007509	-0.0227	-0.0089
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.346	3.593	29.23	74.43	53.22	43.64
EBITDA ¹	-3.884	-3.8	4.547	17.36	-7.736	-1.384
EBIT ¹	-5.769	-5.365	3.062	13.5	-11.84	-4.239
Net income ¹	-8.553	-4.322	1.822	7.729	-23.35	-9.105
Net Debt ¹	15.05	15.1	5.483	-10.16	-9.311	-12.16
Reference price ²	0.1850	0.1350	0.1430	0.1770	0.1100	0.0250
Nbr of stocks (in thousands)	1,029,179	1,029,179	1,029,179	1,029,179	1,029,179	1,020,273
Announcement Date	7/14/21	7/7/22	7/6/23	7/11/24	7/10/25	7/10/26

¹SGD in Million²SGD

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.($)
UNUSUAL LIMITED	-	-	-	-	11.95M
BOOKING HOLDINGS INC.	14.59x	4.06x	10.94x	1.1%	115B
VIKING HOLDINGS LTD	26.35x	5.4x	19.04x	-.--%	37.82B
ORIENTAL LAND CO., LTD.	40.7x	6.83x	20.53x	0.51%	34.09B
EXPEDIA GROUP, INC.	15.25x	1.99x	7.81x	0.67%	34.08B
TRIP.COM GROUP LIMITED	24.66x	1.82x	7.55x	0.81%	25.13B
FORMULA ONE GROUP	40.21x	5.82x	25.03x	-.--%	22.16B
LIFE TIME GROUP HOLDINGS, INC.	27.38x	3.3x	11.68x	-.--%	9.8B
VAIL RESORTS, INC.	26.67x	2.72x	10.1x	5.96%	5.32B
Average	26.97x	3.99x	14.09x	1.13%	31.5B
Weighted average by Cap.	22.94x	4.21x	13.61x	0.77%