|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.110 AUD | +0.65% |
|
-1.58% | -40.19% |
| 07-01 | Scandal-hit KPMG Australia appoints new chair, faces fresh criticism | RE |
| 07-01 | Lendlease Group Completes Sale of The Exchange TRX Stake | MT |
Company Valuation: Lendlease Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,834 | 6,224 | 5,296 | 3,699 | 3,681 | 2,121 | - | - |
| Change | - | -20.56% | -14.91% | -30.15% | -0.5% | -42.39% | - | - |
| Enterprise Value (EV) 1 | 8,529 | 7,284 | 7,677 | 6,875 | 7,114 | 4,925 | 3,807 | 4,421 |
| Change | - | -14.6% | 5.4% | -10.44% | 3.47% | -30.77% | -22.7% | 16.14% |
| P/E | 35.5x | -63.3x | -23x | -2.49x | 16.5x | -4.71x | 13.5x | 9.15x |
| PBR | 1.14x | 0.9x | 0.81x | 0.77x | 0.72x | 0.43x | 0.4x | 0.38x |
| PEG | - | 0x | -0x | -0x | -0x | 0x | -0x | 0.2x |
| Capitalization / Revenue | 0.77x | 0.67x | 0.51x | 0.39x | 0.47x | 0.3x | 0.22x | 0.23x |
| EV / Revenue | 0.84x | 0.78x | 0.73x | 0.73x | 0.91x | 0.69x | 0.4x | 0.49x |
| EV / EBITDA | 11.3x | 11.6x | 14.1x | 10.3x | 7.78x | -20.4x | 6.75x | 7.84x |
| EV / EBIT | 14x | 15.1x | 19x | 12.5x | 8.66x | -17.4x | 7.29x | 8.67x |
| EV / FCF | 28x | -25.7x | -6.17x | -6.56x | -6.74x | -11.4x | 2.32x | 11x |
| FCF Yield | 3.58% | -3.89% | -16.2% | -15.2% | -14.8% | -8.75% | 43.1% | 9.09% |
| Dividend per Share 2 | 0.27 | 0.16 | 0.16 | 0.16 | 0.23 | 0.1292 | 0.1766 | 0.1796 |
| Rate of return | 2.36% | 1.76% | 2.06% | 2.96% | 4.28% | 4.15% | 5.68% | 5.78% |
| EPS 2 | 0.323 | -0.144 | -0.337 | -2.177 | 0.326 | -0.66 | 0.23 | 0.34 |
| Distribution rate | 83.6% | -111% | -47.5% | -7.35% | 70.6% | -19.6% | 76.8% | 52.8% |
| Net sales 1 | 10,185 | 9,324 | 10,458 | 9,437 | 7,790 | 7,168 | 9,488 | 9,082 |
| EBITDA 1 | 757 | 629 | 544 | 669 | 914 | -241.7 | 563.9 | 563.8 |
| EBIT 1 | 609 | 483 | 404 | 549 | 821 | -282.5 | 522.3 | 509.8 |
| Net income 1 | 222 | -99 | -232 | -1,052 | 225 | -239 | 373.1 | 416.5 |
| Net Debt 1 | 695 | 1,060 | 2,381 | 3,176 | 3,433 | 2,804 | 1,686 | 2,300 |
| Reference price 2 | 11.460 | 9.110 | 7.750 | 5.410 | 5.380 | 3.110 | 3.110 | 3.110 |
| Nbr of stocks (in thousands) | 683,586 | 683,158 | 683,322 | 683,792 | 684,193 | 681,891 | - | - |
| Announcement Date | 8/15/21 | 8/21/22 | 8/13/23 | 8/18/24 | 8/17/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.71x | 0.69x | -20.38x | 4.15% | 1.47B | |
| 14.88x | 4.71x | 12.81x | 3.38% | 42.6B | |
| 21.11x | 4.3x | 17.65x | 1.19% | 31.53B | |
| 6.05x | 0.73x | 1.51x | 8.25% | 29.17B | |
| 7.86x | 1.41x | 7.04x | 4.53% | 28.29B | |
| 14.24x | 3.12x | 14.93x | 2.47% | 25.95B | |
| 16.12x | 1.03x | 6.79x | 2.31% | 22.38B | |
| 16.68x | 6.95x | 19.71x | 1.14% | 22.03B | |
| 9.05x | 2.2x | 7.56x | 4.11% | 19.76B | |
| Average | 11.25x | 2.79x | 7.51x | 3.5% | 24.8B | |
| Weighted average by Cap. | 13.30x | 3.13x | 10.92x | 3.49% |
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
- LLC Stock
- Valuation Lendlease Group
Select your edition
All financial news and data tailored to specific country editions
