Valuation Computershare Limited

Stocks

Market Closed - Australian S.E. Other stock markets 07:10:03 05/06/2026 BST			5-day change	1st Jan Change
34.93 ^AUD	+0.76%		+0.98%	+2.31%

05-19	Computershare Limited acquired Fitzcores LLC.	CI
05-15	Banks and tech stocks lift Australian shares, but weekly fall looms	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,650	10,249	9,394	10,387	15,128	14,286	-	-
Change	-	33.99%	-8.34%	10.57%	45.64%	-5.57%	-	-
Enterprise Value (EV) ¹	8,702	11,770	10,787	10,979	15,595	14,639	14,348	13,396
Change	-	35.25%	-8.35%	1.78%	42.05%	-6.13%	-1.99%	-6.63%
P/E ratio	37.5x	45.1x	21.2x	29.9x	25.3x	22.4x	18.9x	18x
PBR	3.36x	4.67x	4.39x	5.33x	7.03x	6.08x	5.66x	5.1x
PEG	-	3.9x	0.2x	-1.5x	0.3x	3.3x	1x	3.48x
Capitalization / Revenue	3.28x	4x	2.93x	3.15x	4.85x	4.45x	4.41x	4.28x
EV / Revenue	3.73x	4.59x	3.37x	3.33x	5x	4.56x	4.43x	4.01x
EV / EBITDA	13.9x	16.3x	8.87x	8.53x	12.5x	11.6x	11.1x	10x
EV / EBIT	19.5x	22.2x	10.4x	9.56x	13.3x	12.3x	11.7x	10.6x
EV / FCF	30x	26.1x	19.3x	16x	20x	20.4x	19.2x	17.5x
FCF Yield	3.34%	3.84%	5.18%	6.25%	5%	4.89%	5.21%	5.72%
Dividend per Share ²	0.3378	0.2091	0.4539	0.5419	0.6077	0.792	0.8237	0.8428
Rate of return	2.67%	1.23%	2.92%	3.08%	2.32%	3.21%	3.33%	3.41%
EPS ²	0.3376	0.3762	0.735	0.5878	1.032	1.102	1.306	1.374
Distribution rate	100%	55.6%	61.8%	92.2%	58.9%	71.9%	63.1%	61.3%
Net sales ¹	2,334	2,565	3,201	3,298	3,120	3,212	3,241	3,338
EBITDA ¹	628.2	720.2	1,216	1,287	1,244	1,267	1,295	1,335
EBIT ¹	446.1	531.1	1,033	1,149	1,174	1,195	1,224	1,261
Net income ¹	189	227.7	444.7	352.6	607	655.2	761.9	824
Net Debt ¹	1,053	1,520	1,392	591.8	467.3	353.3	62.53	-889.4
Reference price ²	12.67	16.98	15.56	17.57	26.15	24.70	24.70	24.70
Nbr of stocks (in thousands)	603,729	603,729	603,729	591,049	578,462	578,387	-	-
Announcement Date	10/08/21	09/08/22	15/08/23	13/08/24	12/08/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPUTERSHARE LIMITED	22.41x	4.56x	11.55x	3.21%	14.29B
S&P GLOBAL, INC.	25.05x	8.33x	16.16x	0.92%	126B
MSCI, INC.	30.78x	14.54x	23.45x	1.34%	44.81B
THOMSON REUTERS CORPORATION	21.64x	4.91x	12.26x	2.98%	37.66B
EQUIFAX INC.	24.49x	3.76x	11.89x	1.25%	20.5B
WOLTERS KLUWER N.V.	12.26x	2.89x	8.71x	4.26%	16.41B
TRANSUNION	17.09x	3.49x	9.87x	0.73%	13.62B
FACTSET RESEARCH SYSTEMS, INC.	16.71x	4.18x	11.11x	1.75%	9.31B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	50.41x	-	-	0.58%	4.2B
Average	24.54x	5.83x	13.13x	1.89%	31.82B
Weighted average by Cap.	24.31x	7.65x	15.35x	1.6%