Freedom Care Group Holdings Ltd

股價

0.04 AUD

公允價值

0.05 AUD


Benchmarks	-	Full Ticker
Rhythm Biosciences Limited	-	ASX:RHY
INOVIQ Ltd	-	ASX:IIQ
Microba Life Sciences Limited	-	ASX:MAP
Healius Limited	-	ASX:HLS
Paragon Care Limited	-	ASX:PGC
Freedom Care Group Holdings Limited	-	ASX:FCG
-	-	-

Multiples Valuation: Price / EPS

股價

0.04 AUD

公允價值

0.05 AUD

看漲

44.3%

Price / LTM EPS Multiple

Price / Fwd EPS Multiple

Fair Value

Benchmark Editor


Select Price / LTM EPS Ratio

	Benchmark Companies
	RHY	IIQ	MAP	HLS	PGC	FCG
	ASX:RHY	ASX:IIQ	ASX:MAP	ASX:HLS	ASX:PGC	ASX:FCG
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	NM-	32.9%	NM-
3Y CAGR	NM-	NM-	NM-	NM-	21.0%	NM-
Latest Twelve Months	74.8%	-8.8%	23.2%	96.8%	NM	-66.5%

Historical Net Income Profit Margin
5 Year Average Margin	-570.1%	-676.1%	-219.0%	-10.0%	0.4%	7.6%
Prior Fiscal Year	-265.4%	-578.2%	-233.9%	-22.3%	0.6%	11.2%
Latest Fiscal Year	-405.7%	-419.7%	-164.9%	-36.4%	0.3%	2.7%
Latest Twelve Months	-68.7%	-419.2%	-84.0%	-1.8%	0.4%	2.7%

Current Trading Multiples
EV / LTM EBITDA	-7.0x	-5.7x	-3.4x	25.1x	16.7x	1.5x
Price / LTM Sales	5.8x	26.4x	5.0x	0.6x	0.2x	0.1x
LTM P/E Ratio	-8.5x	-6.3x	-6.0x	-34.2x	49.7x	4.9x


	Low	Mid	High

Benchmark LTM P/E Ratio	-34.2x	-6.3x	49.7x
Historical LTM P/E Ratio	4.9x	4.9x	4.9x

Selected P/E Multiple	6.4x	6.8x	7.1x
(x) LTM Net Income	1	1	1
(=) Equity Value	6	6	6
(/) Shares Outstanding	108.3	108.3	108.3
Implied Value Range	0.05	0.06	0.06
FX Rate: AUD/AUD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.05	0.06	0.06		0.04
Upside / (Downside)	43.1%	50.7%	58.2%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	RHY	IIQ	MAP	HLS	PGC	FCG

Value of Common Equity	18	45	85	1,093	720	4
(/) Shares Outstanding	283.6	111.6	447.9	726.1	1,655.3	108.3
Implied Stock Price	0.07	0.40	0.19	1.51	0.44	0.04
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.07	0.40	0.19	1.51	0.44	0.04

Trading Currency	AUD	AUD	AUD	AUD	AUD	AUD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

載入錯誤