Valuation ASX Limited OTC Markets

Stocks

Market Closed - OTC Markets 14:40:46 2026-08-20 EDT			5-day change	1st Jan Change
40.58 ^USD	+3.73%		-.--%	+16.94%

09-03	ASX Says Total New Capital Quoted Falls in August	MT
08-27	MUFG Pension & Market Services Holdings Pty Limited entered into a binding scheme implementation deed to acquire GROW Technology Services Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	15,817	12,195	11,631	13,524	10,408	10,798	-	-
Change	-	-22.9%	-4.62%	16.27%	-23.04%	3.75%	-	-
Enterprise Value (EV) ¹	1,886	11,014	10,204	12,094	8,998	9,730	9,678	9,555
Change	-	484.02%	-7.36%	18.53%	-25.6%	8.14%	-0.53%	-1.27%
P/E	31.1x	38.4x	24.5x	26.9x	21.4x	21x	21.7x	20.4x
PBR	4.16x	3.35x	3.12x	3.5x	2.61x	2.61x	2.53x	2.45x
PEG	-	-1x	0.5x	4.61x	-5.61x	3.79x	-6.89x	3.27x
Capitalization / Revenue	15.5x	12.1x	11.2x	12.2x	8.3x	8.13x	7.73x	7.36x
EV / Revenue	1.84x	10.9x	9.87x	10.9x	7.17x	7.33x	6.92x	6.51x
EV / EBITDA	2.55x	16.4x	15.9x	17.4x	11.8x	12.9x	12.3x	11.6x
EV / EBIT	2.74x	17.3x	16.9x	18.7x	12.9x	14.8x	14.6x	13.8x
EV / FCF	19.3x	-3.14x	29.8x	95.3x	109x	24.5x	24.5x	21.5x
FCF Yield	5.18%	-31.8%	3.36%	1.05%	0.92%	4.09%	4.08%	4.64%
Dividend per Share ²	2.36	2.283	2.08	2.233	2.065	1.965	2.034	2.15
Rate of return	2.89%	3.62%	3.47%	3.2%	3.87%	3.55%	3.68%	3.89%
EPS ²	2.627	1.639	2.448	2.591	2.492	2.63	2.547	2.706
Distribution rate	89.8%	139%	85%	86.2%	82.9%	74.7%	79.8%	79.4%
Net sales ¹	1,023	1,010	1,034	1,107	1,255	1,328	1,398	1,467
EBITDA ¹	739.5	672.5	641.8	695.3	765	753.6	785.9	825.4
EBIT ¹	689.2	635.6	604.8	646.9	697.2	656.5	662.3	692.2
Net income ¹	508.5	317.3	474.2	502.6	484.9	513.7	501.2	531.3
Net Debt ¹	-13,931	-1,181	-1,428	-1,430	-1,410	-1,069	-1,120	-1,243
Reference price ²	81.71	63.00	60.00	69.76	53.32	55.32	55.32	55.32
Nbr of stocks (in thousands)	193,578	193,577	193,858	193,863	195,195	195,198	-	-
Announcement Date	8/17/22	8/16/23	8/15/24	8/13/25	8/12/26	-	-	-

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.($)
CME GROUP INC.	23.27x	14.04x	19.7x	4.33%	98.78B
TRADEWEB MARKETS INC.	29.15x	8.1x	14.85x	0.57%	21.72B
BSE LIMITED	41.19x	19.6x	28.85x	0.83%	14.1B
JAPAN EXCHANGE GROUP, INC.	22.63x	8.67x	13.14x	3.34%	14.61B
MULTI COMMODITY EXCHANGE OF INDIA LIMITED	49.91x	27.86x	39.66x	1.07%	8.98B
ASX LIMITED	20.99x	7.31x	12.88x	3.56%	7.77B
MIAMI INTERNATIONAL HOLDINGS, INC.	16.22x	-1274.73x	-2538.27x	-	4.26B
SAUDI TADAWUL GROUP HOLDING COMPANY	37.06x	13.67x	38.74x	1.35%	4.12B
DUBAI FINANCIAL MARKET	16.12x	11.29x	11.7x	4.65%	3.09B
Average	28.50x	-129.36x	-262.08x	2.46%	19.71B
Weighted average by Cap.	26.63x	-17.26x	-41.06x	3.22%