|
Market Closed -
OTC Markets
15:55:27 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 31.00 USD | -1.74% |
|
-0.96% | +7.64% |
| 09-09 | Australian shares post six-week closing low as banks drag | RE |
| 09-08 | ASX Midday Sector Update: Energy Stocks Advance, Healthcare Sector Struggles | MT |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,299 | 89,052 | 95,184 | 76,024 | 38,015 | 59,125 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 55.53% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 105,710 | 85,005 | 47,398 | 68,056 | 67,588 | 66,950 |
| Change | - | 12.66% | 5.99% | -19.59% | -44.24% | 43.58% | -0.69% | -0.94% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | -14.8x | 20.2x | 18.4x | 17.5x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | 2.57x | 3.66x | 3.35x | 3.05x |
| PEG | - | -7.25x | 1.8x | 1.9x | 0x | -0x | 1.8x | 3.55x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 3.75x | 3.62x | 3.48x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 3x | 4.32x | 4.14x | 3.94x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | 10.7x | 13.4x | 12.7x | 12x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | 10.3x | 15.5x | 14.7x | 13.9x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | 16.5x | 21.7x | 23x | 21.6x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | 6.05% | 4.6% | 4.35% | 4.62% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | 2.92 | 3 | 3.182 | 3.408 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | 3.68% | 2.43% | 2.58% | 2.76% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | -5.35 | 6.1 | 6.724 | 7.056 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | -54.6% | 49.2% | 47.3% | 48.3% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,762 | 16,311 | 17,000 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | 4,438 | 5,073 | 5,308 | 5,580 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | 4,620 | 4,380 | 4,597 | 4,830 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,837 | 3,166 | 3,368 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | 9,383 | 8,931 | 8,463 | 7,825 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 123.46 | 123.46 | 123.46 |
| Nbr of stocks (in thousands) | 481,706 | 482,372 | 483,253 | 484,212 | 478,912 | 478,912 | - | - |
| Announcement Date | 8/16/22 | 8/14/23 | 8/12/24 | 8/18/25 | 8/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.7x | 4.34x | 10.2x | 0.48% | 80.65B | |
| 20.24x | 4.32x | 13.42x | 2.43% | 59.12B | |
| -16.13x | 24.03x | -15.6x | -.--% | 54.14B | |
| 35.37x | 12.04x | 23.09x | -.--% | 50.1B | |
| 20.44x | 4.52x | 12.88x | 0.71% | 45.33B | |
| 36.39x | 3.45x | 13.17x | -.--% | 31.14B | |
| 56.23x | 3.59x | 27.79x | -.--% | 25.54B | |
| 65.36x | 6.91x | 42.04x | -.--% | 21.8B | |
| 23.23x | 4.99x | 12.99x | -.--% | 16.06B | |
| Average | 28.87x | 7.58x | 15.55x | 0.4% | 42.65B | |
| Weighted average by Cap. | 23.18x | 8.19x | 12.39x | 0.56% |
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
- CSL Stock
- CSLLY Stock
- Valuation CSL Limited
Select your edition
All financial news and data tailored to specific country editions
