Company Valuation: Wisr Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 100.4 49.03 45.31 36.27 32.6 54.63 - -
Change - -51.15% -7.59% -19.95% -10.1% 67.57% - -
Enterprise Value (EV) 811.2 926.5 17.95 27.63 -23.81 54.63 54.63 54.63
Change - 14.22% -98.06% 53.96% -186.17% 329.49% 0% 0%
P/E -5x -3.71x -5.5x -5x -4.51x 77.5x 6.25x 3.09x
PBR 1.29x 0.72x - - - - - -
PEG - 0.1x 0.1x 0.4x 0.2x -1x 0x 0x
Capitalization / Revenue 1.69x 0.53x 0.48x 0.4x 0.3x 0.39x 0.31x -
EV / Revenue 0x 0x 0x 0x -0x 0.39x 0.31x -
EV / EBITDA 0x 0x -0x 0x -0x 3.31x 2.32x -
EV / EBIT - 0x -0x -0x -0x 3.9x 2.61x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.0148 -0.0097 -0.006 -0.0052 -0.0041 0.0004 0.00496 0.01
Distribution rate - - - - - - - -
Net sales 1 59.39 91.86 93.77 91.57 108.8 138.8 176.7 -
EBITDA 1 0.9491 33.92 -4.83 0.824 5.6 16.5 23.5 -
EBIT 1 - 33 -6.362 -0.929 3.025 14 20.9 -
Net income 1 -19.9 -13.15 -8.191 -7.26 -6.715 0.95 8.35 17.62
Net Debt 710.8 877.5 -27.36 -8.641 -56.41 - - -
Reference price 2 0.0740 0.0360 0.0330 0.0260 0.0185 0.0310 0.0310 0.0310
Nbr of stocks (in thousands) 1,356,205 1,361,925 1,372,975 1,394,942 1,762,365 1,762,365 - -
Announcement Date 8/29/22 8/23/23 8/27/24 8/26/25 8/25/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
77.5x - - - 37.97M
17.13x - - 1.25% 204B
11.8x2.37x3.88x1.66% 119B
22.88x15.83x - 0.76% 61.34B
34.96x4.89x16.75x-.--% 33.13B
22.68x4.95x24.52x0.08% 28.81B
7.6x1.81x3.41x1.78% 23.35B
15.8x11.33x21.25x1.26% 23.08B
26.6x3.54x10.63x-.--% 20.37B
Average 26.33x 6.39x 13.41x 0.85% 57.12B
Weighted average by Cap. 17.92x 6.25x 10.12x 1.12%

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. WZR Stock
  4. Valuation Wisr Limited