Company Valuation: White Energy Company Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 85.19 100.7 7.745 3.699 6.964 10.91
Change - 18.18% -92.31% -52.24% 88.27% 56.61%
Enterprise Value (EV) 1 107.7 141.3 56.06 55.64 55.17 63.31
Change - 31.21% -60.31% -0.75% -0.85% 14.76%
P/E -7.15x -6.8x -1.33x -0.53x -0.55x -0.33x
PBR 5.18x 32.4x -2.32x -0.74x -2.77x -6.44x
PEG - -0.3x 0x 0x 0x -0x
Capitalization / Revenue - 449,474,196x 28,162,858x 34,898,594x 78,252,236x 133,008,488x
EV / Revenue - - - - - -
EV / EBITDA -28.8x -40.2x -19.1x -14.1x -13.7x -19.6x
EV / EBIT -18.7x -11.9x -9.76x -9.36x -10.5x -19.6x
EV / FCF -62.7x -3.51x -72.5x -25.6x -10x -11.5x
FCF Yield -1.59% -28.5% -1.38% -3.91% -9.98% -8.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4613 -0.5738 -0.2251 -0.158 -0.064 -0.105
Distribution rate - - - - - -
Net sales - 0.224 0.275 0.106 0.089 0.082
EBITDA 1 -3.743 -3.51 -2.93 -3.935 -4.029 -3.227
EBIT 1 -5.763 -11.87 -5.741 -5.944 -5.259 -3.235
Net income 1 -8.71 -14.81 -5.812 -6.215 -6.226 -23.92
Net Debt 1 22.46 40.57 48.31 51.94 48.2 52.4
Reference price 2 3.3000 3.9000 0.3000 0.0830 0.0350 0.0350
Nbr of stocks (in thousands) 25,816 25,816 25,816 44,569 198,984 311,620
Announcement Date 9/28/20 9/27/21 9/28/22 9/28/23 9/26/24 9/25/25
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 166M
12.76x2.15x7.13x5.91% 150B
11.39x1.28x4.47x4.79% 37.31B
7.69x1.2x4.66x6.56% 27.4B
6.8x0.95x3.95x5.14% 24.56B
6.63x1.48x5.07x8.12% 23.56B
13.86x1.21x4.64x - 6.84B
Average 9.86x 1.38x 4.99x 6.1% 38.53B
Weighted average by Cap. 11.01x 1.74x 5.98x 5.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. WEC Stock
  4. Valuation White Energy Company Limited