Company Valuation: CLUEY

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 132.8 80.25 19.76 7.264 25.37 3.705
Change - -39.57% -75.37% -63.24% 249.26% -85.4%
Enterprise Value (EV) 1 104.8 56.97 5.453 2.88 21.64 0.994
Change - -45.62% -90.43% -47.19% 651.39% -95.41%
P/E -4.95x -3.74x -0.8x -0.54x -4.29x -0.34x
PBR 5.19x 3x 1.12x 1.52x 6.39x -2.28x
PEG - 0.1x 0x 0x 0.1x -0x
Capitalization / Revenue 7.69x 2.34x 0.5x 0.24x 0.99x 0.15x
EV / Revenue 6.07x 1.66x 0.14x 0.1x 0.84x 0.04x
EV / EBITDA -5.59x -2.74x -0.31x -0.32x -4.23x -0.19x
EV / EBIT -5.54x -2.66x -0.28x -0.24x -3.85x -0.16x
EV / FCF -8.89x -6.42x -0.49x -0.52x -11.1x -0.32x
FCF Yield -11.3% -15.6% -205% -194% -9.03% -311%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2324 -0.1605 -0.1254 -0.0684 -0.017 -0.0264
Distribution rate - - - - - -
Net sales 1 17.27 34.26 39.36 29.97 25.61 24.25
EBITDA 1 -18.72 -20.79 -17.71 -8.918 -5.115 -5.287
EBIT 1 -18.89 -21.42 -19.5 -12.06 -5.625 -6.289
Net income 1 -20.41 -20.9 -19.21 -13.44 -5.537 -10.08
Net Debt 1 -28.03 -23.28 -14.31 -4.384 -3.732 -2.711
Reference price 2 1.1500 0.6000 0.1000 0.0370 0.0730 0.0090
Nbr of stocks (in thousands) 115,466 133,747 197,616 196,314 347,525 411,674
Announcement Date 8/29/21 A 8/28/22 A 8/28/23 A 8/29/24 A 8/28/25 A 8/28/26 A
1AUD in Million2AUD
Estimates


Y-o-Y evolution of P/E

Valuation ratios - P/E - CLUEY

Historical PBR trend

Valuation ratios - PBR - CLUEY

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CLUEY

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CLUEY