Valuation EXPERIENCNPV Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

05/08	Experience Fiscal Q4 Sales Revenue Edges Higher	MT
15/07	Experience Signs Term Sheet With Inflite Group to Combine Aviation Businesses	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	166.7	165.5	177.2	128.8	94.51	72.45	-	-
Change	-	-0.75%	7.06%	-27.33%	-26.61%	-23.34%	-	-
Enterprise Value (EV) ¹	169.5	156.4	177.8	137.7	105.4	84.15	79.65	72.85
Change	-	-7.77%	13.72%	-22.55%	-23.47%	-20.16%	-5.35%	-8.54%
P/E	-34.9x	-11.3x	-336x	-1,700x	-96.2x	41.7x	16.4x	9.75x
PBR	2.25x	1.24x	1.37x	1x	0.74x	0.56x	5.45x	-
PEG	-	-0x	3.5x	19.8x	-0x	-0x	0x	0.1x
Capitalization / Revenue	3.75x	2.96x	1.63x	0.97x	0.69x	0.55x	0.51x	0.46x
EV / Revenue	3.81x	2.8x	1.64x	1.04x	0.77x	0.64x	0.56x	0.46x
EV / EBITDA	25.1x	-66x	15.7x	9.57x	5.47x	4.84x	3.78x	2.9x
EV / EBIT	-111x	-10.4x	-102x	59.8x	16.1x	16x	8.95x	5.32x
EV / FCF	-55.2x	-19.7x	-33.4x	70.2x	32.2x	-240x	21x	10.7x
FCF Yield	-1.81%	-5.08%	-2.99%	1.43%	3.11%	-0.42%	4.77%	9.33%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0086	-0.0194	-0.0007	-0.0001	-0.0013	0.0023	0.00585	0.00985
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	44.45	55.82	108.6	132.6	137	131.4	142.6	157.8
EBITDA ¹	6.761	-2.37	11.31	14.38	19.27	17.4	21.05	25.15
EBIT ¹	-1.521	-15.1	-1.737	2.304	6.558	5.25	8.9	13.7
Net income ¹	-4.759	-13.58	-0.542	-0.071	-0.975	1.9	4.6	7.4
Net Debt ¹	2.779	-9.141	0.623	8.944	10.88	11.7	7.2	0.4
Reference price ²	0.3000	0.2200	0.2350	0.1700	0.1250	0.0960	0.0960	0.0960
Nbr of stocks (in thousands)	555,812	752,273	754,003	757,457	756,070	754,667	-	-
Announcement Date	25/8/21	24/8/22	23/8/23	21/8/24	28/8/25	-	-	-

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.($)
SPHERE ENTERTAINMENT CO.	-64.9x	4.28x	18.14x	-.--%	5.73B
TUI AG	6.79x	0.23x	2.47x	2.15%	4.52B
ROUND ONE CORPORATION	18.15x	2.07x	5.78x	1.36%	2.21B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	24.82x	-	-	-	1.25B
COMPAGNIE DES ALPES	8.6x	1.64x	5.46x	5.57%	1.23B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.94x	-	-	1.25%	1B
FUJI KYUKO CO., LTD.	23.85x	3.13x	11.34x	1.31%	925M
Average	5.75x	2.27x	8.64x	1.94%	2.41B
Weighted average by Cap.	-12.71x	2.40x	9.92x	1.41%