Dxn Ltd
ASX:DXN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its Industry Average (36.5), the stock would be worth AU$-0.44 (2 205% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -1.7 | AU$0.02 |
0%
|
| Industry Average | 36.5 | AU$-0.44 |
-2 205%
|
| Country Average | 16.5 | AU$-0.2 |
-1 052%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
AU$6.4m
|
/ |
Jan 2026
AU$-3.3m
|
= |
|
|
AU$6.4m
|
/ |
Jun 2026
AU$-707k
|
= |
|
|
AU$6.4m
|
/ |
Jun 2027
AU$202k
|
= |
|
|
AU$6.4m
|
/ |
Jun 2028
AU$303k
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Dxn Ltd
ASX:DXN
|
6.6m AUD | -1.7 | -1.5 | |
| CA |
|
Shopify Inc
NASDAQ:SHOP
|
162B USD | 104.9 | 133.3 | |
| US |
|
Cloudflare Inc
NYSE:NET
|
72.1B USD | -5 689.9 | -705.4 | |
| US |
|
Snowflake Inc.
NYSE:SNOW
|
50.3B USD | -44.4 | -37.8 | |
| US |
|
Snowflake Inc
XETRA:5Q5
|
42.8B EUR | -42.9 | -37 | |
| ID |
|
DCI Indonesia Tbk PT
IDX:DCII
|
474.5T IDR | 376.8 | 473.9 | |
| US |
|
Verisign Inc
NASDAQ:VRSN
|
25.5B USD | 23.1 | 30.8 | |
| US |
|
Twilio Inc
NYSE:TWLO
|
21.6B USD | 54.2 | 637.1 | |
| US |
|
MongoDB Inc
NASDAQ:MDB
|
20.8B USD | -166.5 | -292 | |
| US |
|
Akamai Technologies Inc
NASDAQ:AKAM
|
13.9B USD | 12.9 | 31 | |
| US |
|
Okta Inc
NASDAQ:OKTA
|
13.5B USD | 43.9 | 57.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 10 |
| Median | 16.5 |
| 70th Percentile | 24.5 |
| Max | 6 797.5 |
Other Multiples
Dxn Ltd
Glance View
DXN Ltd. engages in the construction of data center modules and sale to third-party data center owners. The company is headquartered in Balcatta, Western Australia and currently employs 29 full-time employees. The company went IPO on 2018-04-11. Its two core divisions that provide services include Modular Division and Data Centre Operations. Modular Division segment designs, engineers, manufactures, and deploys EDGE facilities and data center infrastructure. Data Centre Operations segment operates, maintains, and markets data centers and critical infrastructure for DXN data centers as well as modular customers. Its other solutions include colocation solution, connectivity and services. Its services include engineering, project management, data center management and maintenance and support.
