|
Market Closed -
Australian S.E.
05:10:11 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 43.24 AUD | +1.53% |
|
+0.72% | +26.65% |
| 10-22 | Wall Street, Please Make Up Your Mind on AI |  |
| 10-09 | OD6 Metals Limited Changes Share Registry from Computershare Limited to Xcend Pty Ltd | CI |
Company Valuation: Computershare Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,249 | 9,394 | 10,387 | 15,128 | 15,317 | 17,595 | - | - |
| Change | - | -8.34% | 10.57% | 45.64% | 1.25% | 14.87% | - | - |
| Enterprise Value (EV) 1 | 11,770 | 10,787 | 10,979 | 15,595 | 15,619 | 17,271 | 16,999 | 16,721 |
| Change | - | -8.35% | 1.78% | 42.05% | 0.15% | 10.58% | -1.58% | -1.63% |
| P/E | 45.1x | 21.2x | 29.9x | 25.3x | 24.8x | 22.2x | 20.8x | 19.9x |
| PBR | 4.67x | 4.39x | 5.33x | 7.03x | 6.7x | 7.01x | 6.75x | 5.71x |
| PEG | - | 0.2x | -1.5x | 0.3x | 7.25x | 0.8x | 3.12x | 4.58x |
| Capitalization / Revenue | 4x | 2.93x | 3.15x | 4.85x | 4.7x | 5.32x | 5.12x | 4.95x |
| EV / Revenue | 4.59x | 3.37x | 3.33x | 5x | 4.79x | 5.22x | 4.94x | 4.7x |
| EV / EBITDA | 16.3x | 8.87x | 8.53x | 12.5x | 12.2x | 13x | 12.2x | 11.6x |
| EV / EBIT | 22.2x | 10.4x | 9.56x | 13.3x | 12.9x | 13.8x | 12.9x | 12.3x |
| EV / FCF | 26.1x | 19.3x | 16x | 20x | 19.5x | 18.4x | 17.2x | 16.4x |
| FCF Yield | 3.84% | 5.18% | 6.25% | 5% | 5.13% | 5.45% | 5.81% | 6.1% |
| Dividend per Share 2 | 0.2091 | 0.4539 | 0.5419 | 0.6077 | 0.8472 | 0.9103 | 0.9375 | 0.9713 |
| Rate of return | 1.23% | 2.92% | 3.08% | 2.32% | 3.2% | 2.99% | 3.08% | 3.19% |
| EPS 2 | 0.3762 | 0.735 | 0.5878 | 1.032 | 1.067 | 1.371 | 1.463 | 1.526 |
| Distribution rate | 55.6% | 61.8% | 92.2% | 58.9% | 79.4% | 66.4% | 64.1% | 63.6% |
| Net sales 1 | 2,565 | 3,201 | 3,298 | 3,120 | 3,258 | 3,310 | 3,439 | 3,554 |
| EBITDA 1 | 720.2 | 1,216 | 1,287 | 1,244 | 1,285 | 1,326 | 1,391 | 1,438 |
| EBIT 1 | 531.1 | 1,033 | 1,149 | 1,174 | 1,211 | 1,252 | 1,316 | 1,361 |
| Net income 1 | 227.7 | 444.7 | 352.6 | 607 | 618.7 | 774.8 | 860.8 | 901.4 |
| Net Debt 1 | 1,520 | 1,392 | 591.8 | 467.3 | 302.1 | -323.9 | -596.4 | -874 |
| Reference price 2 | 16.98 | 15.56 | 17.57 | 26.15 | 26.48 | 30.42 | 30.42 | 30.42 |
| Nbr of stocks (in thousands) | 603,729 | 603,729 | 591,049 | 578,462 | 578,387 | 578,387 | - | - |
| Announcement Date | 09/08/22 | 15/08/23 | 13/08/24 | 12/08/25 | 11/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.19x | 5.22x | 13.02x | 2.99% | 17.59B | |
| 28.32x | 10.09x | 18.86x | 0.84% | 135B | |
| 30.25x | 10.99x | 20.71x | 0.84% | 85.16B | |
| 30.34x | 6.87x | 17.56x | 2.17% | 51.34B | |
| 31.43x | 14.44x | 23.57x | 1.29% | 44.57B | |
| 22.08x | 4.42x | 12.24x | 1.92% | 35.07B | |
| 16.72x | 3.7x | 11.1x | 3.1% | 21.65B | |
| 28.31x | 3.97x | 12.41x | 1.21% | 21.6B | |
| 19.44x | 2.9x | 11.92x | 2.42% | 20.19B | |
| 17.74x | 3.73x | 10.6x | 0.67% | 14.64B | |
| Average | 24.68x | 6.63x | 15.20x | 1.75% | 44.71B | |
| Weighted average by Cap. | 27.19x | 8.55x | 17.51x | 1.4% |
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
- Stocks
- CPU Stock
- Valuation Computershare Limited
Select your edition
All financial news and data tailored to specific country editions
