Company Valuation: 5G Networks Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026
Market Cap 1 69.53 41.14 47.99 41.7 15.49
Change - -40.83% 16.64% -13.1% -62.84%
Enterprise Value (EV) 1 108.3 82.97 -17 31.89 15.56
Change - -23.41% -120.49% 287.56% -51.2%
P/E -2.46x -2.16x 1.02x -4.28x -1.34x
PBR 2.39x 3.98x 0.89x 0.98x 0.56x
PEG -0x 0.1x -0x 0x -0x
Capitalization / Revenue 0.72x 0.43x 0.97x 0.66x 0.22x
EV / Revenue 1.12x 0.86x -0.34x 0.5x 0.22x
EV / EBITDA 28x 12.1x 1.55x -6.58x -3.82x
EV / EBIT -21.3x -68.8x 1.1x -3.91x -1.41x
EV / FCF 20.3x 14.4x 0.74x -0.98x 27.1x
FCF Yield 4.92% 6.94% 135% -102% 3.69%
Dividend per Share 2 0.005 - - - -
Rate of return 2.38% - - - -
EPS 2 -0.0855 -0.0579 0.1476 -0.0327 -0.044
Distribution rate -5.85% - - - -
Net sales 1 96.35 96.14 49.48 63.59 72.04
EBITDA 1 3.87 6.871 -10.96 -4.847 -4.071
EBIT 1 -5.091 -1.206 -15.46 -8.154 -11.02
Net income 1 -24.88 -19.02 49.42 -9.744 -11.76
Net Debt 1 38.8 41.83 -64.99 -9.812 0.067
Reference price 2 0.2100 0.1250 0.1500 0.1400 0.0590
Nbr of stocks (in thousands) 331,093 329,126 319,902 297,842 262,612
Announcement Date 28/09/22 22/09/23 30/09/24 25/09/25 30/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.52x8.06x17.22x0.26% 4,150B
23.67x7.49x13.17x0.29% 1,882B
14.92x3.98x9.21x1.37% 495B
28.83x13.52x21.36x0.63% 494B
19.62x5.81x17.45x-.--% 293B
21.07x1.52x10.47x1.01% 268B
92.26x12.12x65.07x-.--% 191B
21.69x2.49x12.67x-.--% 142B
7.94x0.87x3.76x-.--% 110B
Average 27.39x 6.21x 18.93x 0.39% 891.56B
Weighted average by Cap. 20.89x 7.61x 16.68x 0.36%

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. 5GN Stock
  4. MLBEF Stock
  5. Valuation 5G Networks Limited