Company Valuation: TerraCom Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 98.1 490.7 336.4 176.2 56.87 114.8
Change - 400.19% -31.44% -47.62% -67.73% 101.9%
Enterprise Value (EV) 1 408.6 458.4 299.6 172 54.48 116.4
Change - 12.2% -34.64% -42.59% -68.33% 113.6%
P/E -1.17x 2.38x 1.28x 6.79x -1.33x -1.71x
PBR -1.22x 3.37x 2.01x 1.05x 0.47x 0.85x
PEG - -0x 0x -0.1x 0x 0.1x
Capitalization / Revenue 0.18x 0.61x 0.51x 0.68x 0.25x 0.64x
EV / Revenue 0.74x 0.57x 0.45x 0.66x 0.24x 0.65x
EV / EBITDA 22.8x 1.23x 0.91x 4.1x 12.5x -3.73x
EV / EBIT -7.13x 1.33x 0.95x 7.09x -1.96x -2.65x
EV / FCF -35.7x 1.76x 1.56x -6.92x 4.05x -3.22x
FCF Yield -2.8% 56.9% 64% -14.4% 24.7% -31%
Dividend per Share 2 - 0.075 0.21 - 0.01 -
Rate of return - 12.2% 50% - 14.1% -
EPS 2 -0.1115 0.2589 0.3276 0.0324 -0.0533 -0.0369
Distribution rate - 29% 64.1% - -18.7% -
Net sales 1 549 804.6 660.6 259.1 226.7 178.9
EBITDA 1 17.92 372 327.8 41.99 4.355 -31.21
EBIT 1 -57.3 345.6 314.2 24.25 -27.8 -43.85
Net income 1 -84.06 196.1 262.1 25.95 -42.72 -45.5
Net Debt 1 310.5 -32.24 -36.76 -4.175 -2.386 1.556
Reference price 2 0.1300 0.6150 0.4200 0.2200 0.0710 0.0630
Nbr of stocks (in thousands) 754,608 797,852 800,966 800,966 800,966 1,822,523
Announcement Date 06/10/21 30/09/22 31/08/23 30/08/24 30/09/25 31/08/26
1AUD in Million2AUD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.11x2.3x7.31x5.43% 150B
12.13x1.36x4.55x4.42% 37.89B
7.65x1.18x4.61x6.64% 27.11B
6.98x1.03x4.17x5.15% 26.61B
8.3x1.74x6.51x6.43% 26.05B
14.9x1.32x5.07x - 7.35B
Average 10.68x 1.49x 5.37x 5.61% 45.76B
Weighted average by Cap. 11.98x 1.86x 6.22x 5.48%

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. TER Stock
  4. 2GF Stock
  5. Valuation TerraCom Limited