|
Market Closed -
Australian S.E.
01:17:31 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 42.93 AUD | -0.14% |
|
+2.34% | +25.75% |
| 10-22 | Wall Street, Please Make Up Your Mind on AI |  |
| 10-09 | OD6 Metals Limited Changes Share Registry from Computershare Limited to Xcend Pty Ltd | CI |
Company Valuation: Computershare Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,249 | 9,394 | 10,387 | 15,128 | 15,317 | 17,464 | - | - |
| Change | - | -8.34% | 10.57% | 45.64% | 1.25% | 14.02% | - | - |
| Enterprise Value (EV) 1 | 11,770 | 10,787 | 10,979 | 15,595 | 15,619 | 17,140 | 16,868 | 16,590 |
| Change | - | -8.35% | 1.78% | 42.05% | 0.15% | 9.74% | -1.59% | -1.65% |
| P/E | 45.1x | 21.2x | 29.9x | 25.3x | 24.8x | 22x | 20.6x | 19.8x |
| PBR | 4.67x | 4.39x | 5.33x | 7.03x | 6.7x | 6.96x | 6.7x | 5.67x |
| PEG | - | 0.2x | -1.5x | 0.3x | 7.25x | 0.8x | 3.09x | 4.56x |
| Capitalization / Revenue | 4x | 2.93x | 3.15x | 4.85x | 4.7x | 5.28x | 5.08x | 4.91x |
| EV / Revenue | 4.59x | 3.37x | 3.33x | 5x | 4.79x | 5.18x | 4.9x | 4.67x |
| EV / EBITDA | 16.3x | 8.87x | 8.53x | 12.5x | 12.2x | 12.9x | 12.1x | 11.5x |
| EV / EBIT | 22.2x | 10.4x | 9.56x | 13.3x | 12.9x | 13.7x | 12.8x | 12.2x |
| EV / FCF | 26.1x | 19.3x | 16x | 20x | 19.5x | 18.2x | 17.1x | 16.3x |
| FCF Yield | 3.84% | 5.18% | 6.25% | 5% | 5.13% | 5.49% | 5.86% | 6.15% |
| Dividend per Share 2 | 0.2091 | 0.4539 | 0.5419 | 0.6077 | 0.8472 | 0.9096 | 0.9367 | 0.9704 |
| Rate of return | 1.23% | 2.92% | 3.08% | 2.32% | 3.2% | 3.01% | 3.1% | 3.21% |
| EPS 2 | 0.3762 | 0.735 | 0.5878 | 1.032 | 1.067 | 1.371 | 1.463 | 1.526 |
| Distribution rate | 55.6% | 61.8% | 92.2% | 58.9% | 79.4% | 66.3% | 64% | 63.6% |
| Net sales 1 | 2,565 | 3,201 | 3,298 | 3,120 | 3,258 | 3,310 | 3,439 | 3,554 |
| EBITDA 1 | 720.2 | 1,216 | 1,287 | 1,244 | 1,285 | 1,326 | 1,391 | 1,438 |
| EBIT 1 | 531.1 | 1,033 | 1,149 | 1,174 | 1,211 | 1,252 | 1,316 | 1,361 |
| Net income 1 | 227.7 | 444.7 | 352.6 | 607 | 618.7 | 774.8 | 860.8 | 901.4 |
| Net Debt 1 | 1,520 | 1,392 | 591.8 | 467.3 | 302.1 | -323.9 | -596.4 | -874 |
| Reference price 2 | 16.98 | 15.56 | 17.57 | 26.15 | 26.48 | 30.19 | 30.19 | 30.19 |
| Nbr of stocks (in thousands) | 603,729 | 603,729 | 591,049 | 578,462 | 578,387 | 578,387 | - | - |
| Announcement Date | 8/9/22 | 8/15/23 | 8/13/24 | 8/12/25 | 8/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.02x | 5.18x | 12.93x | 3.01% | 17.46B | |
| 27.93x | 10.01x | 19x | 0.86% | 133B | |
| 29.57x | 10.76x | 20.27x | 0.86% | 83.36B | |
| 32.17x | 7.12x | 18.17x | 2.08% | 53.4B | |
| 31.09x | 14.24x | 23.24x | 1.3% | 44.02B | |
| 22.91x | 4.57x | 12.66x | 1.85% | 36.43B | |
| 17x | 3.75x | 11.22x | 3.06% | 22.01B | |
| 27.93x | 3.95x | 12.36x | 1.23% | 21.34B | |
| 19.92x | 2.96x | 12.18x | 2.36% | 20.69B | |
| 19.78x | 3.88x | 11.01x | 0.63% | 15.61B | |
| Average | 25.03x | 6.64x | 15.30x | 1.72% | 44.71B | |
| Weighted average by Cap. | 27.22x | 8.45x | 17.51x | 1.4% |
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
- CPU Stock
- Valuation Computershare Limited
Select your edition
All financial news and data tailored to specific country editions
