Company Valuation: WAM Capital Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 1,924 1,871 1,645 1,592 1,740 1,690
Change - -2.73% -12.06% -3.24% 9.29% -2.86%
Enterprise Value (EV) 1 207 331.7 110.8 -125.6 -92.83 315
Change - 60.25% -66.59% -213.33% 26.1% 439.32%
P/E 6.48x -5.49x 9.43x 6.9x 7.87x -13.3x
PBR 1.13x 1.1x 0.95x 0.88x 0.93x 1.06x
PEG - 0x -0x 0.2x -1.49x 0x
Capitalization / Revenue 6.73x -4.38x 7.41x 4.64x 5.55x -8.71x
EV / Revenue 0.72x -0.78x 0.5x -0.37x -0.3x -1.62x
EV / EBITDA - - - - - -
EV / EBIT 0.82x -0.73x 0.58x -0.44x -0.35x -1.46x
EV / FCF 0.89x -0.99x 1.17x -0.48x -0.53x -1.26x
FCF Yield 112% -101% 85.7% -210% -189% -79.6%
Dividend per Share 2 0.155 0.155 0.155 0.155 0.155 0.155
Rate of return 7.08% 9.01% 10.4% 10.8% 10% 10.4%
EPS 2 0.3379 -0.3135 0.1585 0.2072 0.1963 -0.1113
Distribution rate 45.9% -49.4% 97.8% 74.8% 79% -139%
Net sales 1 285.6 -427.5 222.1 343.4 313.3 -194
EBITDA - - - - - -
EBIT 1 252.1 -451.5 192.6 283.2 265 -215.8
Net income 1 266.6 -293.7 173.3 229.2 219.6 -125.9
Net Debt 1 -1,717 -1,539 -1,535 -1,718 -1,833 -1,375
Reference price 2 2.1900 1.7200 1.4950 1.4300 1.5450 1.4850
Nbr of stocks (in thousands) 878,319 1,087,795 1,100,604 1,113,338 1,126,248 1,138,201
Announcement Date 8/19/21 8/15/22 8/21/23 8/29/24 8/14/25 8/27/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 773M
22.06x6.01x13x1.97% 180B
13.9x3.35x - 2.58% 147B
16x7.3x - 1.55% 100B
19.82x7.07x12.6x4.3% 94.52B
19.67x10.18x17.37x0.82% 86.16B
24.05x12.59x20.73x3.94% 81.39B
12.62x4.82x - 2.07% 46.17B
11x1.62x5.03x1.32% 43.83B
Average 17.39x 6.62x 13.75x 2.32% 86.68B
Weighted average by Cap. 18.23x 6.63x 14.27x 2.36%

Y-o-Y evolution of P/E

Valuation ratios - P/E - WAM Capital Limited

Historical PBR trend

Valuation ratios - PBR - WAM Capital Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - WAM Capital Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - WAM Capital Limited

  1. Stock Market
  2. Stocks
  3. WAM Stock
  4. Valuation WAM Capital Limited