Valuation Macquarie Technology Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:02 15/05/2026 BST			5-day change	1st Jan Change
76.10 ^AUD	-1.42%		+0.70%	+14.44%

03-11	Macquarie Technology secures A$200 mln investment from National Reconstruction Fund Corp	RE
03-10	Australia's Macquarie Tech bags $142 million government investment for AI infrastructure	RE

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	1,961	-	-
Change	-	14.74%	27.39%	46.55%	-29.64%	14.37%	-	-
Enterprise Value (EV) ¹	1,326	1,429	1,605	2,500	1,802	2,141	2,262	2,358
Change	-	7.7%	12.33%	55.77%	-27.92%	18.82%	5.67%	4.22%
P/E ratio	90.3x	155x	83.7x	70.5x	49.5x	64.4x	91.1x	65.5x
PBR	-	8.96x	5.21x	5.35x	3.52x	3.77x	3.6x	3.4x
PEG	-	-4.7x	1x	1.1x	221.26x	-5.3x	-3.1x	1.7x
Capitalization / Revenue	3.99x	4.22x	4.82x	6.71x	4.64x	5.07x	4.78x	4.32x
EV / Revenue	4.65x	4.62x	4.65x	6.88x	4.87x	5.53x	5.52x	5.19x
EV / EBITDA	18x	16.2x	15.6x	22.9x	15.9x	18.5x	18.2x	15.3x
EV / EBIT	63.5x	65.7x	42.1x	49x	31.4x	36.9x	37.3x	29.1x
EV / FCF	-14.1x	552x	37.2x	-89x	-65.5x	-12.1x	-9.45x	-15.4x
FCF Yield	-7.07%	0.18%	2.69%	-1.12%	-1.53%	-8.24%	-10.6%	-6.48%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.586	0.391	0.816	1.341	1.344	1.181	0.8352	1.162
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	285.1	309.3	345.1	363.3	369.6	386.9	409.9	454.1
EBITDA ¹	73.8	88.4	103.1	109.1	113.6	115.9	124.2	154.3
EBIT ¹	20.9	21.73	38.15	51.05	57.37	57.96	60.59	81.15
Net income ¹	12.5	8.456	17.69	33	34.86	30.46	21.56	29.98
Net Debt ¹	188.6	123	-58.51	62.21	86.65	179.3	300.7	396.1
Reference price ²	52.93	60.54	68.32	94.57	66.54	76.10	76.10	76.10
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	64.45x	5.53x	18.47x	-.--%	1.4B
SALESFORCE, INC.	21.99x	2.89x	7.33x	1%	142B
CLOUDFLARE, INC.	-656.13x	24.35x	103.67x	-.--%	69.83B
COREWEAVE, INC.	-23.33x	7.92x	13.61x	-.--%	58.54B
DIGITALOCEAN HOLDINGS, INC.	716.96x	15.18x	39.55x	-.--%	16.16B
NUTANIX, INC.	50.77x	4.11x	16.97x	-.--%	12.48B
DYNATRACE, INC.	61.62x	4.97x	16.38x	-.--%	11.3B
D-WAVE QUANTUM INC.	-51.03x	170.98x	-59.83x	-	7.53B
KINGSOFT CLOUD HOLDINGS LIMITED	-32.09x	2.79x	10.17x	-.--%	4.61B
IONOS GROUP SE	14.41x	3.13x	8.37x	-.--%	4.51B
Average	16.76x	24.19x	17.47x	0.11%	32.83B
Weighted average by Cap.	-96.01x	12.94x	29.77x	0.44%