|
End-of-day quote
Australian S.E.
|
5-day change | 1st Jan Change | ||
| - AUD | -.--% |
|
-.--% | - |
| Oct. 13 | Experience Co Limited Announces Intention of Kerry East to Resign as Chair and Non-Executive Director | CI |
| Aug. 26 | Experience Co Limited, 2026 Earnings Call, Aug 27, 2026 |
Company Valuation: EXPERIENCNPV
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 165.5 | 177.2 | 128.8 | 94.51 | 56.6 | 66.41 | - | - |
| Change | - | 7.06% | -27.33% | -26.61% | -40.11% | 17.33% | - | - |
| Enterprise Value (EV) 1 | 156.4 | 177.8 | 137.7 | 105.4 | 67.33 | 73.11 | 64.61 | 52.31 |
| Change | - | 13.72% | -22.55% | -23.47% | -36.12% | 8.59% | -11.63% | -19.04% |
| P/E | -11.3x | -336x | -1,700x | -96.2x | -250x | 12.9x | 8.93x | 6.07x |
| PBR | 1.24x | 1.37x | 1x | 0.74x | 0.45x | 5x | - | - |
| PEG | - | 3.5x | 19.8x | -0x | 3.3x | -0x | 0.2x | 0.1x |
| Capitalization / Revenue | 2.96x | 1.63x | 0.97x | 0.69x | 0.44x | 0.47x | 0.42x | 0.39x |
| EV / Revenue | 2.8x | 1.64x | 1.04x | 0.77x | 0.52x | 0.51x | 0.41x | 0.31x |
| EV / EBITDA | -66x | 15.7x | 9.57x | 5.47x | 3.84x | 3.46x | 2.58x | 1.79x |
| EV / EBIT | -10.4x | -102x | 59.8x | 16.1x | 10.1x | 7.86x | 4.86x | 3.04x |
| EV / FCF | -19.7x | -33.4x | 70.2x | 32.2x | 24.3x | 22.2x | 7.69x | 4.25x |
| FCF Yield | -5.08% | -2.99% | 1.43% | 3.11% | 4.12% | 4.51% | 13% | 23.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0194 | -0.0007 | -0.0001 | -0.0013 | -0.0003 | 0.0068 | 0.00985 | 0.0145 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 55.82 | 108.6 | 132.6 | 137 | 129.6 | 142.5 | 156.4 | 169.5 |
| EBITDA 1 | -2.37 | 11.31 | 14.38 | 19.27 | 17.55 | 21.1 | 25 | 29.2 |
| EBIT 1 | -15.1 | -1.737 | 2.304 | 6.558 | 6.64 | 9.3 | 13.3 | 17.2 |
| Net income 1 | -13.58 | -0.542 | -0.071 | -0.975 | -0.26 | 5.2 | 7.4 | 11 |
| Net Debt 1 | -9.141 | 0.623 | 8.944 | 10.88 | 10.73 | 6.7 | -1.8 | -14.1 |
| Reference price 2 | 0.2200 | 0.2350 | 0.1700 | 0.1250 | 0.0750 | 0.0880 | 0.0880 | 0.0880 |
| Nbr of stocks (in thousands) | 752,273 | 754,003 | 757,457 | 756,070 | 754,667 | 754,667 | - | - |
| Announcement Date | 8/24/22 | 8/23/23 | 8/21/24 | 8/28/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.79x | 4.4x | 11.86x | 1.02% | 125B | |
| 26.08x | 5.35x | 18.87x | -.--% | 37.51B | |
| 15.69x | 2.04x | 8x | 0.65% | 35.03B | |
| 39.18x | 6.51x | 19.64x | 0.53% | 32.33B | |
| 24.75x | 1.83x | 7.59x | 0.81% | 25.14B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.41x | 3.07x | 10.86x | -.--% | 9.06B | |
| 27.3x | 2.77x | 10.26x | 5.82% | 5.45B | |
| Average | 26.90x | 3.98x | 14.06x | 1.1% | 36.46B | |
| Weighted average by Cap. | 22.93x | 4.29x | 13.78x | 0.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXP Stock
- EXP Stock
- Valuation EXPERIENCNPV
Select your edition
All financial news and data tailored to specific country editions
