Valuation PlaySide Studios Limited

Stocks

Delayed Australian S.E. Other stock markets 05:13:14 03/08/2026 +03			5-day change	1st Jan Change
0.1050 ^AUD	-4.55%		-8.70%	-58.00%

06-01	PlaySide Studios Sees AU$4 Million Revenue Hit in Fiscal Year 2027 After Meta Contract Termination, Shares Hit Nearly One-Year Low	MT
06-01	Playside Studios says Meta to terminate Playside Horizon Worlds contracts	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95.3	218.6	146.5	333.1	65.68	49.92	-	-
Change	-	129.43%	-33.02%	127.42%	-80.28%	-24%	-	-
Enterprise Value (EV) ¹	83.98	180.7	114.3	295.9	52.21	38.4	37.89	31.59
Change	-	115.21%	-36.78%	159.03%	-82.36%	-26.45%	-1.32%	-16.64%
P/E	-	43.9x	-20.9x	29.4x	-5.42x	7.24x	-13x	7.31x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	0x	-0x	0x	-0x	0x	-0x
Capitalization / Revenue	8.11x	7.34x	3.75x	4.87x	1.35x	0.96x	1.18x	1.09x
EV / Revenue	7.14x	6.07x	2.93x	4.33x	1.07x	0.74x	0.89x	0.69x
EV / EBITDA	-15.5x	30.6x	-33.2x	16.9x	-6.97x	2.37x	3.33x	2.05x
EV / EBIT	-14.9x	36.8x	-14.6x	25.5x	-3.73x	5.4x	-11x	4.72x
EV / FCF	-19.8x	375x	-21.8x	45.6x	-2.23x	-2.55x	108x	6.02x
FCF Yield	-5.04%	0.27%	-4.59%	2.19%	-44.8%	-39.2%	0.92%	16.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-	0.0123	-0.0172	0.0277	-0.0295	0.0152	-0.00844	0.015
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	11.76	29.77	39.03	68.34	48.7	52	42.44	45.79
EBITDA ¹	-5.406	5.901	-3.446	17.46	-7.495	16.18	11.38	15.41
EBIT ¹	-5.62	4.912	-7.811	11.6	-14	7.115	-3.441	6.685
Net income ¹	-5.879	4.85	-6.97	11.31	-12.11	6.99	-3.923	7.055
Net Debt ¹	-11.32	-37.91	-32.2	-37.11	-13.48	-11.52	-12.03	-18.34
Reference price ²	0.2600	0.5400	0.3600	0.8150	0.1600	0.1100	0.1100	0.1100
Nbr of stocks (in thousands)	366,528	404,890	406,807	408,652	410,530	453,835	-	-
Announcement Date	8/26/21 A	8/30/22 A	8/23/23 A	8/22/24 A	8/26/25 A	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PLAYSIDE STUDIOS LIMITED	7.24x	0.74x	2.37x	-	35.04M
MICROSOFT CORPORATION	23.66x	8.73x	14.24x	0.86%	3,451B
PALANTIR TECHNOLOGIES INC.	91.04x	36.73x	61.23x	-.--%	295B
DATADOG, INC.	484.04x	20.87x	83.79x	-.--%	95.39B
CADENCE DESIGN SYSTEMS, INC.	70.97x	14.93x	31.47x	-.--%	93.64B
SYNOPSYS, INC.	144.06x	8.46x	21.6x	-.--%	74.44B
SEA LIMITED	35.52x	1.87x	14.62x	-.--%	65.38B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	118.38x	5.19x	25.41x	-.--%	45.42B
DASSAULT SYSTÈMES SE	20.14x	3.78x	10.43x	1.4%	30.53B
TWILIO INC.	93.27x	4.83x	23.25x	-.--%	29.95B
Average	108.83x	10.61x	28.84x	0.25%	418.06B
Weighted average by Cap.	43.81x	10.90x	19.82x	0.72%