Company Valuation: Gibb River Diamonds Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 7.163 12.69 8.249 7.826 8.883 6.65
Change - 77.16% -35% -5.13% 13.51% -25.14%
Enterprise Value (EV) 1 6.48 10.41 6.194 7.094 7.174 5.942
Change - 60.6% -40.48% 14.53% 1.13% -17.18%
P/E -13.7x 6.3x -345x -11.4x -5.6x -5.85x
PBR 2.42x 1.49x 0.92x 2.51x 5.28x 9.22x
PEG - -0x 3x -0x -0x 0.2x
Capitalization / Revenue - 39,047,895x - - - -
EV / Revenue - - - - - -
EV / EBITDA -15.1x 5.06x 5.46x -4.34x -4.98x -5.27x
EV / EBIT -12.6x 5.16x 5.63x -4.29x -4.76x -5.05x
EV / FCF 24.5x 10.7x 15.7x -10x -10.8x -10.2x
FCF Yield 4.09% 9.33% 6.37% -10% -9.26% -9.83%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002912 0.00953 -0.000113 -0.003233 -0.0075 -0.0053
Distribution rate - - - - - -
Net sales - 0.325 - - - -
EBITDA 1 -0.4285 2.056 1.135 -1.635 -1.442 -1.128
EBIT 1 -0.5124 2.017 1.099 -1.653 -1.506 -1.177
Net income 1 -0.5216 1.977 -0.024 -0.6839 -1.586 -1.128
Net Debt 1 -0.6831 -2.284 -2.055 -0.7315 -1.709 -0.7078
Reference price 2 0.0400 0.0600 0.0390 0.0370 0.0420 0.0310
Nbr of stocks (in thousands) 179,079 211,509 211,509 211,509 211,509 214,509
Announcement Date 9/29/20 9/29/21 9/29/22 9/27/23 9/26/24 9/29/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.54x3.82x6.77x3.72% 210B
11.27x2.76x5.92x5.26% 162B
13.39x3.9x6.55x3.78% 87.48B
11.8x0.4x5.52x3.15% 79.7B
21.5x6.22x14.12x0.05% 61.67B
27.17x2.89x7.36x1.38% 52.96B
16.26x3.15x6.7x0.64% 29.12B
10.95x3.85x5.67x4.96% 27.34B
12.66x4.49x7.87x4.53% 23.3B
Average 15.62x 3.50x 7.39x 3.05% 81.52B
Weighted average by Cap. 15.04x 3.35x 7.07x 3.48%

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. GIB Stock
  4. PHO Stock
  5. Valuation Gibb River Diamonds Limited