Company Valuation: Acrux Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 36.83 14.84 12.1 20.06 6.524 6.273
Change - -59.71% -18.44% 65.73% -67.48% -3.84%
Enterprise Value (EV) 1 23.79 11.09 8.224 20.82 9.296 7.086
Change - -53.41% -25.81% 153.13% -55.35% -23.77%
P/E -2.26x -1.5x -15.6x -3.44x -0.95x -8.4x
PBR 1.99x 1.63x 1.39x 6.12x 6.38x 4.28x
PEG - 0x 0.2x -0x 0.1x 0.1x
Capitalization / Revenue 27.5x 8.63x 1.44x 3.94x 1.45x 0.95x
EV / Revenue 17.8x 6.45x 0.98x 4.09x 2.07x 1.08x
EV / EBITDA -1.49x -0.88x -2.93x -2.5x -1.7x -417x
EV / EBIT -1.46x -0.86x -2.43x -2.43x -1.64x -35.1x
EV / FCF -2.59x -1.42x -6.22x -4.76x -2.75x 6.26x
FCF Yield -38.6% -70.4% -16.1% -21% -36.3% 16%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0575 -0.0346 -0.0027 -0.02 -0.0169 -0.001428
Distribution rate - - - - - -
Net sales 1 1.337 1.719 8.429 5.091 4.488 6.581
EBITDA 1 -15.93 -12.61 -2.809 -8.336 -5.459 -0.017
EBIT 1 -16.25 -12.97 -3.39 -8.575 -5.673 -0.202
Net income 1 -12.63 -9.834 -0.764 -5.8 -5.945 -0.604
Net Debt 1 -13.04 -3.753 -3.879 0.759 2.772 0.813
Reference price 2 0.1300 0.0520 0.0420 0.0690 0.0160 0.0120
Nbr of stocks (in thousands) 283,305 285,365 288,175 290,717 407,764 522,780
Announcement Date 25/08/21 25/08/22 24/08/23 28/08/24 28/08/25 25/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.53M
35.75x12.79x26.94x0.55% 1,106B
37.14x6.26x17.62x2.1% 612B
36.08x8.31x17.14x2.43% 500B
20.6x4.98x12.38x2.63% 367B
104.7x5.86x25.15x2.37% 354B
21.05x5.51x13.55x2.9% 286B
21.56x4.37x12.5x2.02% 256B
26.98x6.96x12.46x2.37% 230B
-44.72x6.87x26.59x2.15% 190B
Average 28.79x 6.88x 18.26x 2.17% 390.02B
Weighted average by Cap. 34.40x 8.11x 19.89x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acrux Limited

Historical PBR trend

Valuation ratios - PBR - Acrux Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acrux Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acrux Limited

  1. Stock Market
  2. Stocks
  3. ACR Stock
  4. Valuation Acrux Limited