Valuation ASX Limited OTC Markets

Stocks

Market Closed - OTC Markets 15:50:57 2026-10-02 EDT			5-day change	1st Jan Change
40.82 ^USD	+1.38%		+1.67%	+19.55%

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	11,448	-	-
Change	-	-22.9%	-4.62%	16.27%	-23.04%	10%	-	-
Enterprise Value (EV) ¹	1,886	11,014	10,204	12,094	8,998	10,376	10,323	10,196
Change	-	484.02%	-7.36%	18.53%	-25.6%	15.32%	-0.51%	-1.23%
P/E	31.1x	38.4x	24.5x	26.9x	21.4x	22.3x	23x	21.6x
PBR	4.16x	3.35x	3.12x	3.5x	2.61x	2.77x	2.68x	2.6x
PEG	-	-1x	0.5x	4.61x	-5.61x	3.94x	-7.27x	3.45x
Capitalization / Revenue	15.5x	12.1x	11.2x	12.2x	8.3x	8.59x	8.17x	7.77x
EV / Revenue	1.84x	10.9x	9.87x	10.9x	7.17x	7.79x	7.37x	6.92x
EV / EBITDA	2.55x	16.4x	15.9x	17.4x	11.8x	13.7x	13.1x	12.2x
EV / EBIT	2.74x	17.3x	16.9x	18.7x	12.9x	15.7x	15.5x	14.6x
EV / FCF	19.3x	-3.14x	29.8x	95.3x	109x	26.1x	26.1x	23x
FCF Yield	5.18%	-31.8%	3.36%	1.05%	0.92%	3.83%	3.83%	4.35%
Dividend per Share ²	2.36	2.283	2.08	2.233	2.065	1.975	2.042	2.164
Rate of return	2.89%	3.62%	3.47%	3.2%	3.87%	3.37%	3.48%	3.69%
EPS ²	2.627	1.639	2.448	2.591	2.492	2.633	2.55	2.709
Distribution rate	89.8%	139%	85%	86.2%	82.9%	75%	80.1%	79.9%
Net sales ¹	1,023	1,010	1,034	1,107	1,255	1,333	1,401	1,473
EBITDA ¹	739.5	672.5	641.8	695.3	765	758.4	790.3	832.4
EBIT ¹	689.2	635.6	604.8	646.9	697.2	661.3	666.7	699.2
Net income ¹	508.5	317.3	474.2	502.6	484.9	517.4	504.1	536
Net Debt ¹	-13,931	-1,181	-1,428	-1,430	-1,410	-1,073	-1,126	-1,252
Reference price ²	81.71	63.00	60.00	69.76	53.32	58.65	58.65	58.65
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.	22.25x	13.49x	18.7x	4.39%	94.62B
INTERCONTINENTAL EXCHANGE, INC.	21.02x	9.28x	13.82x	1.41%	84.29B
HONG KONG EXCHANGES AND CLEARING LIMITED	23.4x	14.09x	17.6x	3.81%	60.53B
DEUTSCHE BÖRSE AG	22.92x	8.55x	14.25x	1.64%	58.3B
LONDON STOCK EXCHANGE GROUP PLC	26.61x	4.89x	9.72x	2.06%	51.53B
NASDAQ, INC.	25.39x	9.9x	16.53x	1.33%	50.49B
TRADEWEB MARKETS INC.	29.18x	8.05x	14.78x	0.57%	21.57B
EURONEXT N.V.	21.79x	8.5x	13.3x	2.32%	18.32B
Average	24.07x	9.59x	14.84x	2.19%	54.96B
Weighted average by Cap.	23.46x	10.22x	15.30x	2.48%