Company Valuation: AVA Risk Group Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 91.82 43.73 50.49 30.13 29.05 9.315
Change - -52.37% 15.46% -40.34% -3.58% -67.93%
Enterprise Value (EV) 1 74.96 28.79 47.81 28.06 26.26 9.219
Change - -61.59% 66.04% -41.3% -6.43% -64.89%
P/E 6.85x 1.32x -48.4x -5.3x -4.48x -2.88x
PBR 2.87x 1.69x 1.75x 1.09x 1.31x 0.53x
PEG - 0x 0x -0x -0.4x 0.1x
Capitalization / Revenue 1.41x 2.35x 1.77x 1x 0.92x 0.32x
EV / Revenue 1.15x 1.55x 1.67x 0.93x 0.83x 0.32x
EV / EBITDA 4.45x 15.5x 45.8x -19.8x 29x -5.67x
EV / EBIT 4.76x 83.2x 151x -14x 85.8x -4.31x
EV / FCF 5.9x 119x -6.29x -30.2x 10.9x -10.4x
FCF Yield 16.9% 0.84% -15.9% -3.31% 9.18% -9.64%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0555 0.1363 -0.004133 -0.0198 -0.0223 -0.0111
Distribution rate - - - - - -
Net sales 1 65.04 18.62 28.6 30.14 31.6 28.72
EBITDA 1 16.84 1.853 1.044 -1.417 0.906 -1.627
EBIT 1 15.75 0.346 0.316 -2.011 0.306 -2.137
Net income 1 13.75 33.13 -1.054 -5.203 -6.458 -3.229
Net Debt 1 -16.86 -14.94 -2.687 -2.063 -2.79 -0.096
Reference price 2 0.3800 0.1800 0.2000 0.1050 0.1000 0.0320
Nbr of stocks (in thousands) 241,629 242,963 252,465 286,905 290,472 291,099
Announcement Date 29/08/21 28/08/22 27/08/23 26/08/24 27/08/25 27/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.59M
26.01x5.83x15.09x1.6% 421B
54.16x19.35x38.83x-.--% 261B
20.16x0.81x14.74x2.25% 180B
28.98x9.22x22.26x0.42% 157B
44.42x13.09x29.42x-.--% 84.47B
33.06x6.44x18.67x1.06% 75.61B
42.56x2.31x14.94x1.66% 58.24B
29.37x6.65x22.2x1.41% 56.73B
61.54x7.96x35.21x-.--% 50.61B
Average 37.81x 7.96x 23.49x 0.93% 134.41B
Weighted average by Cap. 34.78x 8.63x 22.64x 1.04%

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. AVA Stock
  4. Valuation AVA Risk Group Limited