|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.72 AUD | +0.36% |
|
+6.16% | -26.57% |
| Mar. 04 | Australian shares rebound as traders focus on Iran diplomacy hopes | RE |
| Mar. 03 | ASX Biggest Gainers | MT |
Company Valuation: Xero Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,173 | 16,527 | 14,376 | 22,060 | 26,071 | 16,884 | - | - |
| Change | - | -18.07% | -13.02% | 53.45% | 18.18% | -35.24% | - | - |
| Enterprise Value (EV) 1 | 19,916 | 16,476 | 14,278 | 21,638 | 24,969 | 17,366 | 16,974 | 16,168 |
| Change | - | -17.27% | -13.34% | 51.54% | 15.4% | -30.45% | -2.26% | -4.75% |
| P/E ratio | 984x | -1,849x | -126x | 128x | 116x | 69.2x | 64.8x | 39.8x |
| PBR | 27.1x | 16x | 13.7x | 16x | 11.9x | 3.3x | 3.08x | 2.78x |
| PEG | - | 13x | -0x | -1x | 4x | -28.95x | 9.59x | 0.6x |
| Capitalization / Revenue | 23.8x | 15.1x | 10.3x | 12.9x | 12.4x | 6.17x | 4.74x | 3.94x |
| EV / Revenue | 23.5x | 15x | 10.2x | 12.6x | 11.9x | 6.35x | 4.76x | 3.77x |
| EV / EBITDA | 104x | 77.5x | 47.3x | 41.1x | 39x | 23.5x | 19.9x | 14.7x |
| EV / EBIT | 323x | 247x | -239x | 90.3x | 70.2x | 46.5x | 41.6x | 26.4x |
| EV / FCF | 292x | 7,948x | 140x | 63x | 49.3x | 37.3x | 35.4x | 24.3x |
| FCF Yield | 0.34% | 0.01% | 0.72% | 1.59% | 2.03% | 2.68% | 2.83% | 4.11% |
| Dividend per Share 2 | - | - | - | - | - | - | - | 0.3475 |
| Rate of return | - | - | - | - | - | - | - | 0.35% |
| EPS 2 | 0.14 | -0.06 | -0.76 | 1.14 | 1.47 | 1.435 | 1.532 | 2.494 |
| Distribution rate | - | - | - | - | - | - | - | 13.9% |
| Net sales 1 | 848.8 | 1,097 | 1,400 | 1,714 | 2,103 | 2,735 | 3,565 | 4,288 |
| EBITDA 1 | 191.2 | 212.7 | 301.7 | 526.5 | 640.6 | 739.4 | 851.6 | 1,100 |
| EBIT 1 | 61.69 | 66.67 | -59.8 | 239.6 | 355.7 | 373.2 | 408.3 | 612.5 |
| Net income 1 | 19.77 | -9.114 | -113.5 | 174.6 | 227.8 | 234.8 | 263.8 | 452.5 |
| Net Debt 1 | -256.6 | -51.22 | -97.39 | -422.1 | -1,102 | 482.3 | 90.14 | -716.1 |
| Reference price 2 | 137.78 | 110.97 | 95.73 | 145.41 | 170.30 | 99.32 | 99.32 | 99.32 |
| Nbr of stocks (in thousands) | 146,413 | 148,934 | 150,173 | 151,707 | 153,089 | 169,994 | - | - |
| Announcement Date | 5/12/21 | 5/11/22 | 5/17/23 | 5/22/24 | 5/14/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 69.22x | 6.35x | 23.49x | -.--% | 10B | |
| 32.87x | 21.32x | 25.41x | -.--% | 174B | |
| 15.51x | 4.33x | 9.05x | -.--% | 115B | |
| 32.39x | 6.6x | 16.23x | -.--% | 55.02B | |
| 60.57x | 6.09x | 16.81x | 0.38% | 49.87B | |
| 406.51x | 9.94x | 41.5x | -.--% | 45.49B | |
| 32.34x | 3.3x | 9.99x | -.--% | 38.08B | |
| 23.41x | 5.26x | 13.31x | 0.96% | 37.37B | |
| 27.53x | 7.22x | 14.73x | -.--% | 19.45B | |
| 42.36x | 2.67x | 15.09x | -.--% | 16.24B | |
| Average | 74.27x | 7.31x | 18.56x | 0.13% | 56.11B | |
| Weighted average by Cap. | 62.09x | 10.53x | 19.14x | 0.1% |
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
- Equities
- XRO Stock
- Valuation Xero Limited
Select your edition
All financial news and data tailored to specific country editions
