|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.810 AUD | -3.10% |
|
-4.75% | -45.96% |
| 07-21 | KPMG Australia Names New CEO, Reuters Says | MT |
| 07-21 | KPMG Australia taps insider as CEO in wake of audit leak scandal | RE |
Company Valuation: Lendlease Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,834 | 6,224 | 5,296 | 3,699 | 3,681 | 1,916 | - | - |
| Change | - | -20.56% | -14.91% | -30.15% | -0.5% | -47.95% | - | - |
| Enterprise Value (EV) 1 | 8,529 | 7,284 | 7,677 | 6,875 | 7,114 | 4,862 | 3,518 | 3,850 |
| Change | - | -14.6% | 5.4% | -10.44% | 3.47% | -31.65% | -27.64% | 9.44% |
| P/E | 35.5x | -63.3x | -23x | -2.49x | 16.5x | -3.82x | 28.4x | 11.3x |
| PBR | 1.14x | 0.9x | 0.81x | 0.77x | 0.72x | 0.39x | 0.37x | 0.35x |
| PEG | - | 0x | -0x | -0x | -0x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.77x | 0.67x | 0.51x | 0.39x | 0.47x | 0.3x | 0.18x | 0.18x |
| EV / Revenue | 0.84x | 0.78x | 0.73x | 0.73x | 0.91x | 0.76x | 0.33x | 0.35x |
| EV / EBITDA | 11.3x | 11.6x | 14.1x | 10.3x | 7.78x | -17.9x | 7.61x | 6.41x |
| EV / EBIT | 14x | 15.1x | 19x | 12.5x | 8.66x | -15.6x | 8x | 8.15x |
| EV / FCF | 28x | -25.7x | -6.17x | -6.56x | -6.74x | -7.5x | 2.21x | 6.14x |
| FCF Yield | 3.58% | -3.89% | -16.2% | -15.2% | -14.8% | -13.3% | 45.3% | 16.3% |
| Dividend per Share 2 | 0.27 | 0.16 | 0.16 | 0.16 | 0.23 | 0.1207 | 0.1472 | 0.1886 |
| Rate of return | 2.36% | 1.76% | 2.06% | 2.96% | 4.28% | 4.3% | 5.24% | 6.71% |
| EPS 2 | 0.323 | -0.144 | -0.337 | -2.177 | 0.326 | -0.7365 | 0.099 | 0.248 |
| Distribution rate | 83.6% | -111% | -47.5% | -7.35% | 70.6% | -16.4% | 149% | 76.1% |
| Net sales 1 | 10,185 | 9,324 | 10,458 | 9,437 | 7,790 | 6,436 | 10,640 | 10,906 |
| EBITDA 1 | 757 | 629 | 544 | 669 | 914 | -272.1 | 462.4 | 600.5 |
| EBIT 1 | 609 | 483 | 404 | 549 | 821 | -311.6 | 439.9 | 472.3 |
| Net income 1 | 222 | -99 | -232 | -1,052 | 225 | -545.5 | 242.8 | 297 |
| Net Debt 1 | 695 | 1,060 | 2,381 | 3,176 | 3,433 | 2,946 | 1,602 | 1,934 |
| Reference price 2 | 11.460 | 9.110 | 7.750 | 5.410 | 5.380 | 2.810 | 2.810 | 2.810 |
| Nbr of stocks (in thousands) | 683,586 | 683,158 | 683,322 | 683,792 | 684,193 | 681,891 | - | - |
| Announcement Date | 15/08/21 | 21/08/22 | 13/08/23 | 18/08/24 | 17/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -3.82x | 0.76x | -17.87x | 4.3% | 1.34B | |
| 15.68x | 4.94x | 13.3x | 3.23% | 44.6B | |
| 8.45x | 1.48x | 7.55x | 4.18% | 29.72B | |
| 19.91x | 4.14x | 16.91x | 1.25% | 29.33B | |
| 5.58x | 0.6x | 1.23x | 9.03% | 26.66B | |
| 14.34x | 3.11x | 14.91x | 2.45% | 25.48B | |
| 9.07x | 2.34x | 7.2x | 3.85% | 21.38B | |
| 14.8x | 6.76x | 18.15x | 1.45% | 20.76B | |
| Average | 10.50x | 3.02x | 7.67x | 3.72% | 24.91B | |
| Weighted average by Cap. | 12.77x | 3.37x | 11.21x | 3.64% |
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
- LLC Stock
- Valuation Lendlease Group
Select your edition
All financial news and data tailored to specific country editions
