|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.76 AUD | -0.40% |
|
-12.79% | -28.29% |
| 02-04 | Xero's US Business Shifiting Primarily Toward Payments, Jefferies Says | MT |
| 02-04 | Australian shares inch lower as banks, tech stocks drag | RE |
Company Valuation: Xero Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,173 | 16,527 | 14,376 | 22,060 | 26,071 | 16,190 | - | - |
| Change | - | -18.07% | -13.02% | 53.45% | 18.18% | -37.9% | - | - |
| Enterprise Value (EV) 1 | 19,916 | 16,476 | 14,278 | 21,638 | 24,969 | 16,673 | 16,280 | 15,474 |
| Change | - | -17.27% | -13.34% | 51.54% | 15.4% | -33.23% | -2.35% | -4.95% |
| P/E ratio | 984x | -1,849x | -126x | 128x | 116x | 67.3x | 62.4x | 38.7x |
| PBR | 27.1x | 16x | 13.7x | 16x | 11.9x | 3.17x | 2.96x | 2.68x |
| PEG | - | 13x | -0x | -1x | 4x | -18.17x | 8.01x | 0.6x |
| Capitalization / Revenue | 23.8x | 15.1x | 10.3x | 12.9x | 12.4x | 5.92x | 4.54x | 3.78x |
| EV / Revenue | 23.5x | 15x | 10.2x | 12.6x | 11.9x | 6.1x | 4.57x | 3.61x |
| EV / EBITDA | 104x | 77.5x | 47.3x | 41.1x | 39x | 22.5x | 19.1x | 14.1x |
| EV / EBIT | 323x | 247x | -239x | 90.3x | 70.2x | 44.5x | 40.2x | 25.6x |
| EV / FCF | 292x | 7,948x | 140x | 63x | 49.3x | 35.8x | 33.9x | 23.3x |
| FCF Yield | 0.34% | 0.01% | 0.72% | 1.59% | 2.03% | 2.79% | 2.95% | 4.29% |
| Dividend per Share 2 | - | - | - | - | - | - | - | 0.3704 |
| Rate of return | - | - | - | - | - | - | - | 0.39% |
| EPS 2 | 0.14 | -0.06 | -0.76 | 1.14 | 1.47 | 1.416 | 1.526 | 2.464 |
| Distribution rate | - | - | - | - | - | - | - | 15% |
| Net sales 1 | 848.8 | 1,097 | 1,400 | 1,714 | 2,103 | 2,735 | 3,565 | 4,288 |
| EBITDA 1 | 191.2 | 212.7 | 301.7 | 526.5 | 640.6 | 739.4 | 851.6 | 1,100 |
| EBIT 1 | 61.69 | 66.67 | -59.8 | 239.6 | 355.7 | 374.7 | 405.4 | 603.7 |
| Net income 1 | 19.77 | -9.114 | -113.5 | 174.6 | 227.8 | 232.6 | 263.1 | 449.9 |
| Net Debt 1 | -256.6 | -51.22 | -97.39 | -422.1 | -1,102 | 482.3 | 90.14 | -716.2 |
| Reference price 2 | 137.78 | 110.97 | 95.73 | 145.41 | 170.30 | 95.27 | 95.27 | 95.27 |
| Nbr of stocks (in thousands) | 146,413 | 148,934 | 150,173 | 151,707 | 153,089 | 169,933 | - | - |
| Announcement Date | 12/05/21 | 11/05/22 | 17/05/23 | 22/05/24 | 14/05/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 67.31x | 6.1x | 22.55x | -.--% | 9.74B | |
| 43.47x | 24.06x | 30.62x | -.--% | 137B | |
| 14.71x | 4.14x | 8.65x | -.--% | 110B | |
| 43.98x | 7.07x | 17.69x | -.--% | 50.87B | |
| 67.99x | 6.09x | 16.68x | 0.38% | 50.05B | |
| 56.29x | 4.1x | 12.75x | -.--% | 42.85B | |
| 410.41x | 10.52x | 43.19x | -.--% | 39.17B | |
| 25.9x | 5.94x | 15.02x | 0.86% | 38.63B | |
| 26.24x | 6.9x | 14.07x | -.--% | 18.53B | |
| Average | 84.03x | 8.32x | 20.13x | 0.14% | 55.27B | |
| Weighted average by Cap. | 68.08x | 10.92x | 20.49x | 0.11% |
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
- XRO Stock
- Valuation Xero Limited
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