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 51.11 - -
Change - -51.15% -7.59% -19.95% -10.1% 56.76% - -
Enterprise Value (EV) 811.2 926.5 17.95 27.63 -23.81 51.11 51.11 51.11
Change - 14.22% -98.06% 53.96% -186.17% 314.69% 0% 0%
P/E -5x -3.71x -5.5x -5x -4.51x 72.5x 5.85x 2.89x
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 0.37x 0.29x -
EV / Revenue 0x 0x 0x 0x -0x 0.37x 0.29x -
EV / EBITDA 0x 0x -0x 0x -0x 3.1x 2.17x -
EV / EBIT - 0x -0x -0x -0x 3.65x 2.45x -
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 0.0290 0.0290 0.0290
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.($)
72.5x - - - 36.66M
24.96x16.66x - 0.7% 67.33B
39.77x4.62x15.63x-.--% 37.32B
25.05x5.12x25.37x0.08% 32.02B
17.23x11.93x23.16x1.16% 25.32B
8.08x1.9x3.58x1.68% 24.72B
29.15x3.94x11.86x-.--% 22.37B
23.39x18.85x44.5x0.16% 16.49B
22.23x22.44x - 0.23% 16.02B
Average 29.15x 10.68x 20.68x 0.5% 26.85B
Weighted average by Cap. 24.83x 10.62x 19.40x 0.52%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!