|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 80.48 AUD | +0.75% |
|
-4.24% | -29.45% |
| Feb. 16 | Australian shares tick higher in earnings rush; tech stocks shine | RE |
| Feb. 12 | Shares Of WiseTech Global, Xero, Technology One Plummet as AI Disruption Concerns Rout Technology Sector | 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 | 16,029 | - | - |
| Change | - | -18.07% | -13.02% | 53.45% | 18.18% | -38.52% | - | - |
| Enterprise Value (EV) 1 | 19,916 | 16,476 | 14,278 | 21,638 | 24,969 | 16,511 | 16,119 | 15,312 |
| Change | - | -17.27% | -13.34% | 51.54% | 15.4% | -33.87% | -2.38% | -5% |
| P/E ratio | 984x | -1,849x | -126x | 128x | 116x | 66.4x | 61.8x | 38.3x |
| PBR | 27.1x | 16x | 13.7x | 16x | 11.9x | 3.13x | 2.92x | 2.64x |
| PEG | - | 13x | -0x | -1x | 4x | -19.8x | 8.34x | 0.6x |
| Capitalization / Revenue | 23.8x | 15.1x | 10.3x | 12.9x | 12.4x | 5.86x | 4.5x | 3.74x |
| EV / Revenue | 23.5x | 15x | 10.2x | 12.6x | 11.9x | 6.04x | 4.52x | 3.57x |
| EV / EBITDA | 104x | 77.5x | 47.3x | 41.1x | 39x | 22.3x | 18.9x | 13.9x |
| EV / EBIT | 323x | 247x | -239x | 90.3x | 70.2x | 44.1x | 39.8x | 25.4x |
| EV / FCF | 292x | 7,948x | 140x | 63x | 49.3x | 35.4x | 33.6x | 23x |
| FCF Yield | 0.34% | 0.01% | 0.72% | 1.59% | 2.03% | 2.82% | 2.98% | 4.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | 0.3704 |
| Rate of return | - | - | - | - | - | - | - | 0.39% |
| EPS 2 | 0.14 | -0.06 | -0.76 | 1.14 | 1.47 | 1.421 | 1.526 | 2.464 |
| Distribution rate | - | - | - | - | - | - | - | 15% |
| 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 | 374.6 | 405.4 | 603.7 |
| Net income 1 | 19.77 | -9.114 | -113.5 | 174.6 | 227.8 | 232.6 | 263 | 450 |
| 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 | 94.29 | 94.29 | 94.29 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 64.75x | 5.89x | 21.8x | -.--% | 9.43B | |
| 40.23x | 22.32x | 28.39x | -.--% | 127B | |
| 14.28x | 4.01x | 8.39x | -.--% | 107B | |
| 66.43x | - | - | 0.38% | 49.93B | |
| 41.22x | 6.62x | 16.62x | -.--% | 47.67B | |
| 449.43x | 11.72x | 48.08x | -.--% | 43.21B | |
| 49.96x | 3.55x | 11.08x | -.--% | 37.64B | |
| 22.55x | 5.31x | 13.42x | 0.99% | 33.64B | |
| 25.79x | 6.78x | 13.84x | -.--% | 18.21B | |
| 110.02x | 3.75x | 25.65x | -.--% | 17.46B | |
| Average | 88.47x | 7.77x | 20.81x | 0.14% | 49.14B | |
| Weighted average by Cap. | 75.27x | 10.53x | 20.74x | 0.11% |
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
