Valuation Macquarie Technology Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 05:10:12 12/12/2025 GMT			5-day change	1st Jan Change
63.90 ^AUD	+0.19%		+1.80%	-27.64%

11-27	Macquarie Technology Group's Cloud Services & Government Segment Remains Under Pressure, Says Jefferies	MT
11-25	Macquarie Investigates Potential Funding Alternatives for Development of New Data Center Campus; Shares Rise 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,138	1,306	1,663	2,437	1,715	1,644	-	-
Change	-	14.74%	27.39%	46.55%	-29.64%	-4.15%	-	-
Enterprise Value (EV) ¹	1,326	1,429	1,605	2,500	1,802	1,844	1,999	2,104
Change	-	7.7%	12.33%	55.77%	-27.92%	2.34%	8.43%	5.26%
P/E ratio	90.3x	155x	83.7x	70.5x	49.5x	56.1x	75x	56.3x
PBR	-	8.96x	5.21x	5.35x	3.52x	3.17x	3.01x	2.78x
PEG	-	-4.7x	1x	1.1x	221.26x	-3.6x	-3x	1.7x
Capitalization / Revenue	3.99x	4.22x	4.82x	6.71x	4.64x	4.3x	4.04x	3.59x
EV / Revenue	4.65x	4.62x	4.65x	6.88x	4.87x	4.82x	4.91x	4.59x
EV / EBITDA	18x	16.2x	15.6x	22.9x	15.9x	16.1x	16.2x	14.2x
EV / EBIT	63.5x	65.7x	42.1x	49x	31.4x	32.3x	32.4x	28.1x
EV / FCF	-14.1x	552x	37.2x	-89x	-65.5x	-12.3x	-10.4x	-15.5x
FCF Yield	-7.07%	0.18%	2.69%	-1.12%	-1.53%	-8.12%	-9.65%	-6.46%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.586	0.391	0.816	1.341	1.344	1.137	0.8508	1.133
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	285.1	309.3	345.1	363.3	369.6	382.5	407	458.2
EBITDA ¹	73.8	88.4	103.1	109.1	113.6	114.6	123.5	147.7
EBIT ¹	20.9	21.73	38.15	51.05	57.37	57.05	61.68	74.77
Net income ¹	12.5	8.456	17.69	33	34.86	30.14	24.63	29.29
Net Debt ¹	188.6	123	-58.51	62.21	86.65	199.9	355.2	460.3
Reference price ²	52.93	60.54	68.32	94.57	66.54	63.78	63.78	63.78
Nbr of stocks (in thousands)	21,497	21,565	24,344	25,774	25,774	25,774	-	-
Announcement Date	24/08/21	25/08/22	23/08/23	28/08/24	27/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACQUARIE TECHNOLOGY GROUP LIMITED	55.67x	4.79x	15.98x	-.--%	1.1B
SALESFORCE, INC.	36.34x	5.87x	15.03x	0.62%	246B
CLOUDFLARE, INC.	-759.48x	34.23x	152.79x	-.--%	72.84B
DYNATRACE, INC.	65.81x	6.12x	20.14x	-.--%	13.65B
NUTANIX, INC.	52.05x	4.09x	17.09x	-.--%	12.82B
D-WAVE QUANTUM INC.	-25.96x	-	-	-	9.8B
KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED	349.05x	6.02x	65.78x	-.--%	6.18B
QUALYS, INC.	28.73x	7.32x	15.71x	-.--%	5.46B
DIGITALOCEAN HOLDINGS, INC.	20.3x	6.36x	15.53x	-.--%	4.5B
Average	-19.72x	9.35x	39.76x	0.08%	41.35B
Weighted average by Cap.	-114.49x	11.54x	43.87x	0.42%