|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.855 AUD | +3.91% |
|
+1.58% | +15.62% |
| 02-13 | Bannerman Energy Ltd - Special Call | |
| 02-13 | Bannerman Energy's Deal for Namibia Project Materially Re-shapes Risk Profile, Euroz Hartleys Says | MT |
Company Valuation: Bannerman Energy Ltd
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 196.2 | 252.9 | 248.3 | 499.8 | 595.7 | 770.5 | - | - |
| Change | - | 28.9% | -1.8% | 101.26% | 19.19% | 29.33% | - | - |
| Enterprise Value (EV) 1 | 183.8 | 201 | 205.8 | 475.8 | 549.5 | 547.3 | 781.1 | 1,001 |
| Change | - | 9.37% | 2.38% | 131.23% | 15.5% | -0.4% | 42.71% | 28.11% |
| P/E ratio | -78.6x | -63x | -52.1x | -51.9x | -142x | -186x | -391x | 22.2x |
| PBR | 2.76x | 1.84x | 2.24x | 4.68x | 3.14x | 3x | 2.94x | 2.57x |
| PEG | - | -2.2x | -3x | -0.5x | 2.3x | 12.5x | 7.4x | -0x |
| Capitalization / Revenue | - | - | - | - | - | - | - | 7.13x |
| EV / Revenue | - | - | - | - | - | - | - | 9.26x |
| EV / EBITDA | -82.1x | -58.4x | -65.1x | -50.2x | -135x | -70x | -101x | 26x |
| EV / EBIT | -80.8x | -57.9x | -64.3x | -49.9x | -131x | -69.6x | -99.3x | 30x |
| EV / FCF | -127x | -91.4x | -87.6x | -178x | -21.3x | -3.2x | -2.11x | - |
| FCF Yield | -0.79% | -1.09% | -1.14% | -0.56% | -4.69% | -31.2% | -47.4% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.021 | -0.027 | -0.0317 | -0.063 | -0.0235 | -0.02 | -0.0095 | 0.1671 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | - | - | - | - | - | 108.1 |
| EBITDA 1 | -2.238 | -3.441 | -3.161 | -9.477 | -4.065 | -7.814 | -7.769 | 38.53 |
| EBIT 1 | -2.273 | -3.473 | -3.198 | -9.53 | -4.188 | -7.864 | -7.869 | 33.32 |
| Net income 1 | -2.254 | -3.451 | -4.64 | -9.515 | -4.1 | -5.278 | -6.265 | 21.32 |
| Net Debt 1 | -12.46 | -51.93 | -42.59 | -24.05 | -46.2 | -223.1 | 10.66 | 230.2 |
| Reference price 2 | 1.650 | 1.700 | 1.650 | 3.270 | 3.330 | 3.710 | 3.710 | 3.710 |
| Nbr of stocks (in thousands) | 118,914 | 148,768 | 150,511 | 152,847 | 178,897 | 207,671 | - | - |
| Announcement Date | 23/09/21 | 23/09/22 | 24/09/23 | 19/09/24 | 24/09/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -185.5x | - | -70.05x | -.--% | 544M | |
| 18.11x | 5.69x | 10.67x | 2.96% | 21.61B | |
| -33.82x | - | -122.55x | - | 7.67B | |
| -64.53x | 76.36x | -52.84x | - | 4.92B | |
| 95.42x | 11.59x | 37.75x | -.--% | 3.71B | |
| -24.52x | - | - | - | 3.4B | |
| -195.16x | 717.39x | -178.9x | -.--% | 1.67B | |
| Average | -55.72x | 202.76x | -62.65x | 0.74% | 6.22B | |
| Weighted average by Cap. | -7.84x | 54.45x | -29.05x | 2.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BMN Stock
- Valuation Bannerman Energy Ltd
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition