Company Valuation: Freelancer Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 113.1 83.57 81.16 103.7 49.6 -
Change - -26.1% -2.88% 27.78% -52.17% -
Enterprise Value (EV) 1 113.1 62.42 81.16 80.79 28.46 25.2
Change - -44.81% 30.04% -0.47% -64.77% -11.46%
P/E -20.8x 463x - 46.9x -37.9x 19.3x
PBR - - - - - -
PEG - -4x - - 0x -0x
Capitalization / Revenue - 1.57x 1.59x 1.95x 1x 0.91x
EV / Revenue - 1.17x 1.59x 1.52x 0.58x 0.46x
EV / EBITDA - 104x - 9.19x 4.79x 3.02x
EV / EBIT - 156x - 19.3x -46.2x 6.03x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.012 0.0004 - 0.0049 -0.0029 0.0057
Distribution rate - - - - - -
Net sales 1 - 53.3 51 53.21 49.44 54.52
EBITDA 1 - 0.6 - 8.788 5.947 8.335
EBIT 1 - 0.4 - 4.184 -0.616 4.18
Net income 1 -5.413 0.2 - 2.165 -1.287 2.587
Net Debt 1 - -21.15 - -22.92 -21.14 -24.4
Reference price 2 0.2500 0.1850 0.1800 0.2300 0.1100 0.1100
Nbr of stocks (in thousands) 452,332 451,724 450,915 450,915 450,915 -
Announcement Date 2/21/23 A 2/26/24 A 2/25/25 A 2/24/26 A - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-37.93x0.58x4.79x - 34.92M
33.64x5.97x22.82x0.14% 165B
23.19x4.8x15.98x2.5% 113B
19.67x6.06x12.88x4.49% 38.52B
20.01x0.36x9.14x4.03% 7.95B
10.56x3.34x7.3x1.59% 7.18B
20.62x3.84x12.17x1.69% 4.93B
12.96x0.28x7.41x4.22% 4.81B
31.77x0.73x15.19x5.65% 4.21B
13.56x0.33x5.58x4.47% 4.08B
Average 14.80x 2.63x 11.33x 3.2% 35.02B
Weighted average by Cap. 27.22x 5.18x 18.24x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Freelancer Limited

Historical PBR trend

Valuation ratios - PBR - Freelancer Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Freelancer Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Freelancer Limited

  1. Stock Market
  2. Stocks
  3. FLN Stock
  4. Valuation Freelancer Limited