Valuation Future Generation Australia Limited

Stocks

Delayed Australian S.E. 23:50:57 2026-09-08 EDT			5-day change	1st Jan Change
1.325 ^AUD	-0.75%		-1.85%	+1.15%

08-27	Future Generation Australia Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-26	Future Generation Australia Swings to Loss in H1, Posts Negative Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	500.4	566.1	469.9	449.9	515.5	538.3
Change	-	13.12%	-17%	-4.26%	14.59%	4.43%
Enterprise Value (EV) ¹	459.8	549.6	-43.32	-72.53	-58.56	-70.83
Change	-	19.54%	-107.88%	-67.42%	19.26%	-20.96%
P/E	34.8x	7.06x	-10.7x	9.79x	10.7x	10.1x
PBR	0.98x	0.99x	0.93x	0.86x	0.94x	0.94x
PEG	-	0x	0x	-0x	2.64x	1.02x
Capitalization / Revenue	32.3x	5.39x	-6.93x	7.57x	8.17x	7.65x
EV / Revenue	29.7x	5.23x	0.64x	-1.22x	-0.93x	-1.01x
EV / EBITDA	22.8x	4.75x	-	-	-	-
EV / EBIT	22.8x	4.75x	0.69x	-1.12x	-0.85x	-0.92x
EV / FCF	127x	6.51x	1.08x	-2.95x	-0.86x	-1.04x
FCF Yield	0.78%	15.3%	92.6%	-33.9%	-116%	-96.5%
Dividend per Share ²	0.052	0.06	0.065	0.067	0.07	0.072
Rate of return	4.16%	4.27%	5.6%	6.06%	5.56%	5.5%
EPS ²	0.0359	0.1991	-0.1087	0.1129	0.1175	0.1291
Distribution rate	145%	30.1%	-59.8%	59.3%	59.6%	55.8%
Net sales ¹	15.48	105	-67.78	59.42	63.08	70.39
EBITDA ¹	20.18	115.6	-	-	-	-
EBIT ¹	20.18	115.6	-63	64.57	68.55	77.32
Net income ¹	14.35	79.88	-43.89	45.83	47.93	52.9
Net Debt ¹	-40.65	-16.48	-513.2	-522.4	-574	-609.2
Reference price ²	1.250	1.405	1.160	1.105	1.260	1.310
Nbr of stocks (in thousands)	400,344	402,917	405,053	407,114	409,117	410,937
Announcement Date	2/24/21	2/28/22	2/28/23	2/26/24	2/27/25	2/26/26

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.($)
FUTURE GENERATION AUSTRALIA LIMITED	-	-	-	-	400M
BLACKROCK, INC.	20.46x	5.82x	12.46x	2.04%	174B
UBS GROUP AG	15.48x	3.72x	-	2.28%	168B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.89x	7.77x	-	1.4%	112B
BROOKFIELD ASSET MANAGEMENT LTD.	24.55x	12.85x	22.04x	3.97%	80.97B
STATE STREET CORPORATION	14.52x	5.46x	-	1.8%	53.36B
AMERIPRISE FINANCIAL, INC.	12.3x	1.9x	5.82x	1.19%	49.52B
3I GROUP PLC	5.42x	5.54x	3.99x	3.4%	37.86B
NORTHERN TRUST CORPORATION	14.64x	5.32x	16.57x	1.8%	34.15B
Average	15.66x	6.05x	12.18x	2.24%	78.87B
Weighted average by Cap.	17.24x	6.09x	13.17x	2.2%