|
Delayed
OTC Markets
16:44:45 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 34.75 USD | +0.32% |
|
+1.37% | +20.66% |
| 10-27 | CSL Limited - Shareholder/Analyst Call | |
| 10-27 | Australian shares slip as banks outweigh mining gains; inflation data in focus | RE |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,299 | 89,052 | 95,184 | 76,024 | 38,015 | 66,390 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 74.64% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 105,710 | 85,005 | 47,398 | 75,657 | 75,360 | 74,849 |
| Change | - | 12.66% | 5.99% | -19.59% | -44.24% | 59.62% | -0.39% | -0.68% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | -14.8x | 22.9x | 20.6x | 19.6x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | 2.57x | 4.07x | 3.71x | 3.38x |
| PEG | - | -7.25x | 1.8x | 1.9x | 0x | -0x | 1.9x | 3.78x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 4.21x | 4.07x | 3.9x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 3x | 4.8x | 4.62x | 4.4x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | 10.7x | 14.9x | 14.2x | 13.4x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | 10.3x | 17.3x | 16.4x | 15.5x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | 16.5x | 24.1x | 25.7x | 24.3x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | 6.05% | 4.16% | 3.89% | 4.12% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | 2.92 | 2.996 | 3.178 | 3.408 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | 3.68% | 2.16% | 2.29% | 2.46% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | -5.35 | 6.066 | 6.716 | 7.064 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | -54.6% | 49.4% | 47.3% | 48.2% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,760 | 16,323 | 17,015 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | 4,438 | 5,082 | 5,323 | 5,597 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | 4,620 | 4,364 | 4,590 | 4,824 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,820 | 3,148 | 3,349 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | 9,383 | 9,267 | 8,970 | 8,458 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 138.63 | 138.63 | 138.63 |
| Nbr of stocks (in thousands) | 481,706 | 482,372 | 483,253 | 484,212 | 478,912 | 478,912 | - | - |
| Announcement Date | 16/08/22 | 14/08/23 | 12/08/24 | 18/08/25 | 17/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.66x | 13.18x | 27.98x | 0.53% | 1,143B | |
| 39.33x | 6.61x | 18.6x | 1.99% | 647B | |
| 37.45x | 8.4x | 17.37x | 2.4% | 506B | |
| 21.46x | 5.22x | 12.98x | 2.51% | 384B | |
| 103.38x | 5.8x | 24.86x | 2.4% | 350B | |
| 21.99x | 5.69x | 13.69x | 2.94% | 293B | |
| 22.31x | 4.51x | 12.87x | 1.96% | 265B | |
| 28.42x | 7.28x | 13.03x | 2.25% | 242B | |
| -45.78x | 7.1x | 27.53x | 2.07% | 197B | |
| Average | 29.58x | 7.09x | 18.77x | 2.12% | 447.5B | |
| Weighted average by Cap. | 35.27x | 8.35x | 20.48x | 1.8% |
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
- CSL Stock
- CSLLY Stock
- Valuation CSL Limited
Select your edition
All financial news and data tailored to specific country editions
