Company Valuation: StreamPlay Studio Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 12.48 39.24 13.45 10.24 8.054 8.969
Change - 214.31% -65.71% -23.87% -21.37% 11.36%
Enterprise Value (EV) 1 10.49 23.36 -4.413 -5.161 -6.292 1.375
Change - 122.67% -118.89% -16.93% -21.92% 121.85%
P/E -9.5x 58.3x 2.57x -2.9x -5.2x -4.12x
PBR 7x 3.26x 0.7x 0.63x 0.54x 0.68x
PEG - -0x 0x 0x 0.1x -0.2x
Capitalization / Revenue - 3,822,468x 20,044,452x 5,813,955x 4,447,408x 1,645,029x
EV / Revenue - - - - - -
EV / EBITDA -7.94x -30.6x 2.95x 1.01x 1.89x -0.49x
EV / EBIT -7.93x -30.4x 2.85x 1.01x 1.88x -0.48x
EV / FCF -14.5x 4x 0.65x 3.93x 3.71x 1.59x
FCF Yield -6.92% 25% 155% 25.4% 27% 62.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001999 0.0006 0.004671 -0.0031 -0.001345 -0.001699
Distribution rate - - - - - -
Net sales - 10.27 0.6712 1.762 1.811 5.452
EBITDA 1 -1.322 -0.7628 -1.494 -5.091 -3.328 -2.783
EBIT 1 -1.324 -0.7693 -1.546 -5.1 -3.338 -2.842
Net income 1 -1.292 0.5164 5.237 -3.45 -1.542 -2.775
Net Debt 1 -1.992 -15.88 -17.87 -15.4 -14.35 -7.595
Reference price 2 0.019000 0.035000 0.012000 0.009000 0.007000 0.007000
Nbr of stocks (in thousands) 657,096 1,121,186 1,121,185 1,138,124 1,150,574 1,281,314
Announcement Date 8/31/20 A 9/30/21 A 10/2/22 A 9/29/23 A 9/30/24 A 9/30/25 A
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.49M
26.2x9.68x15.83x0.77% 3,833B
124.16x54.2x87.97x-.--% 456B
479.02x20.52x81.15x-.--% 96.28B
67.86x14.32x30.19x-.--% 89.81B
107.18x9.08x24.25x-.--% 81.59B
33.64x1.62x12.95x-.--% 60.97B
188.3x6.04x23.37x-.--% 47.52B
32.1x6.69x32.11x-.--% 42.36B
109.33x4.32x20.97x-.--% 37.67B
Average 129.75x 14.05x 36.53x 0.09% 474.48B
Weighted average by Cap. 49.41x 14.05x 24.72x 0.62%

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. SP8 Stock
  4. Valuation StreamPlay Studio Limited