Company Valuation: PlaySide Studios Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 218.6 146.5 333.1 65.68 61.27 47.65 - -
Change - -33.02% 127.42% -80.28% -6.72% -22.22% - -
Enterprise Value (EV) 1 180.7 114.3 295.9 52.21 51.83 45.29 43.06 36.74
Change - -36.78% 159.03% -82.36% -0.72% -12.62% -4.93% -14.67%
P/E 43.9x -20.9x 29.4x -5.42x 11.3x -4.94x 54.1x 8.33x
PBR - - - - - - - -
PEG - 0x -0x 0x -0x 0x -0x 0x
Capitalization / Revenue 7.34x 3.75x 4.87x 1.35x 1.12x 1.06x 0.95x 0.85x
EV / Revenue 6.07x 2.93x 4.33x 1.07x 0.94x 1.01x 0.86x 0.66x
EV / EBITDA 30.6x -33.2x 16.9x -6.97x 3.35x 4.51x 2.55x 1.72x
EV / EBIT 36.8x -14.6x 25.5x -3.73x 6.53x -4.87x 14.4x 4.17x
EV / FCF 375x -21.8x 45.6x -2.23x -4.58x -5.24x 71.8x 7.9x
FCF Yield 0.27% -4.59% 2.19% -44.8% -21.8% -19.1% 1.39% 12.7%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0123 -0.0172 0.0277 -0.0295 0.012 -0.0213 0.00194 0.0126
Distribution rate - - - - - - - -
Net sales 1 29.77 39.03 68.34 48.7 54.88 44.83 50 55.76
EBITDA 1 5.901 -3.446 17.46 -7.495 15.48 10.05 16.88 21.31
EBIT 1 4.912 -7.811 11.6 -14 7.932 -9.294 2.995 8.821
Net income 1 4.85 -6.97 11.31 -12.11 5.383 -8.741 0.8587 5.886
Net Debt 1 -37.91 -32.2 -37.11 -13.48 -9.438 -2.363 -4.594 -10.91
Reference price 2 0.5400 0.3600 0.8150 0.1600 0.1350 0.1050 0.1050 0.1050
Nbr of stocks (in thousands) 404,890 406,807 408,652 410,530 453,835 453,835 - -
Announcement Date 30/8/22 23/8/23 22/8/24 26/8/25 19/8/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.94x1.01x4.51x - 33.47M
26.2x9.68x15.83x0.77% 3,833B
124.16x54.2x87.97x-.--% 456B
479.02x20.53x81.15x-.--% 96.28B
67.86x14.32x30.19x-.--% 89.81B
107.18x9.08x24.25x-.--% 81.59B
33.64x1.62x12.95x-.--% 60.97B
188.3x - - -.--% 47.52B
32.1x6.69x32.11x-.--% 42.36B
109.33x4.32x20.97x-.--% 37.67B
Average 116.28x 13.49x 34.44x 0.09% 474.49B
Weighted average by Cap. 49.41x 14.13x 24.74x 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. PLY Stock
  4. Valuation PlaySide Studios Limited