Company Valuation: Barramundi Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 235.1 206.7 195.9 195.5 235.1 186.3
Change - -12.09% -5.22% -0.22% 20.25% -20.75%
Enterprise Value (EV) 1 48.72 37.94 -3.843 -22.04 -5.906 0.2102
Change - -22.13% -110.13% -473.43% 73.2% 103.56%
P/E 4.69x -5.5x 5.02x 6.96x 27.8x -4.26x
PBR 1.27x 1.21x 0.98x 0.91x 0.98x 1x
PEG - 0x -0x -0.2x -0.4x 0x
Capitalization / Revenue 4.15x -6.31x 4.49x 5.92x 18.7x -4.54x
EV / Revenue 0.86x -1.16x -0.09x -0.67x -0.47x -0.01x
EV / EBITDA - - - - - -
EV / EBIT 0.95x -1.08x -0.1x -0.76x -0.69x -0x
EV / FCF 1.5x -1.57x -0.15x -1.16x -1.45x -0.01x
FCF Yield 66.5% -63.7% -677% -86.4% -68.8% -13,165%
Dividend per Share 2 0.0635 0.0639 0.056 0.0597 0.0588 0.0491
Rate of return 5.77% 8.29% 7.89% 8.65% 8.52% 9.26%
EPS 2 0.2343 -0.1399 0.1415 0.0992 0.0249 -0.1245
Distribution rate 27.1% -45.7% 39.6% 60.2% 237% -39.4%
Net sales 1 56.7 -32.76 43.6 33.02 12.6 -41.04
EBITDA - - - - - -
EBIT 1 51.21 -35.28 39.45 28.92 8.611 -43.74
Net income 1 52.32 -34.64 38.33 28.11 7.911 -42.92
Net Debt 1 -186.4 -168.8 -199.8 -217.5 -241 -186.1
Reference price 2 1.1000 0.7700 0.7100 0.6900 0.6900 0.5300
Nbr of stocks (in thousands) 213,765 268,470 275,960 283,340 340,711 351,529
Announcement Date 16/9/21 22/8/22 22/8/23 23/9/24 18/8/25 24/8/26
1NZD in Million2NZD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 87.09M
19.57x5.56x11.91x2.14% 166B
13.71x3.36x - 2.58% 146B
16.29x7.32x - 1.54% 102B
19.88x11.19x16.23x4.51% 71.14B
13.52x5.23x - 1.94% 49.75B
10.64x1.57x4.8x1.38% 42.85B
5.04x5.22x3.76x3.62% 34.66B
13.68x5.07x15.82x1.92% 31.93B
Average 14.04x 5.57x 10.50x 2.45% 71.57B
Weighted average by Cap. 15.62x 5.63x 11.46x 2.41%

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. BRM Stock
  4. Valuation Barramundi Limited