Company Valuation: 5G Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026
Market Cap 1 69.53 41.14 47.99 41.7 15.49
Change - -40.83% 16.64% -13.1% -62.84%
Enterprise Value (EV) 1 108.3 82.97 -17 31.89 15.56
Change - -23.41% -120.49% 287.56% -51.2%
P/E -2.46x -2.16x 1.02x -4.28x -1.34x
PBR 2.39x 3.98x 0.89x 0.98x 0.56x
PEG -0x 0.1x -0x 0x -0x
Capitalization / Revenue 0.72x 0.43x 0.97x 0.66x 0.22x
EV / Revenue 1.12x 0.86x -0.34x 0.5x 0.22x
EV / EBITDA 28x 12.1x 1.55x -6.58x -3.82x
EV / EBIT -21.3x -68.8x 1.1x -3.91x -1.41x
EV / FCF 20.3x 14.4x 0.74x -0.98x 27.1x
FCF Yield 4.92% 6.94% 135% -102% 3.69%
Dividend per Share 2 0.005 - - - -
Rate of return 2.38% - - - -
EPS 2 -0.0855 -0.0579 0.1476 -0.0327 -0.044
Distribution rate -5.85% - - - -
Net sales 1 96.35 96.14 49.48 63.59 72.04
EBITDA 1 3.87 6.871 -10.96 -4.847 -4.071
EBIT 1 -5.091 -1.206 -15.46 -8.154 -11.02
Net income 1 -24.88 -19.02 49.42 -9.744 -11.76
Net Debt 1 38.8 41.83 -64.99 -9.812 0.067
Reference price 2 0.2100 0.1250 0.1500 0.1400 0.0590
Nbr of stocks (in thousands) 331,093 329,126 319,902 297,842 262,612
Announcement Date 9/28/22 A 9/22/23 A 9/30/24 A 9/25/25 A 8/30/26 A
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.05x4.01x9.26x1.36% 500B
21.42x6.34x19.04x-.--% 320B
22.39x2.62x13.32x-.--% 149B
37.25x4.37x28.91x-.--% 109B
3.04x82.68x2.31x0.14% 111B
32.94x6.47x18.19x-.--% 103B
76.82x4.6x21.9x-.--% 86.85B
10x7.46x89.57x0.67% 89.05B
7.99x3.05x63.21x0.75% 34.82B
Average 25.21x 13.51x 29.52x 0.32% 166.9B
Weighted average by Cap. 22.19x 10.60x 20.01x 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. 5GN Stock
  4. MLBEF Stock
  5. Valuation 5G Networks Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!