Valuation Magellan Financial Group Limited
Stocks
MFG
AU000000MFG4
Investment Management & Fund Operators
|
Delayed
Australian S.E.
20:48:02 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 8.190 AUD | +0.24% |
|
-2.03% | -17.84% |
| 09-21 | Magellan Financial Group Limited(ASX:MFG) dropped from FTSE All-World Index | CI |
| 08-27 | Magellan Financial Group Limited, 2026 Earnings Call, Aug 27, 2026 |
Company Valuation: Magellan Financial Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,392 | 1,722 | 1,522 | 1,472 | 1,800 | 2,391 | - | - |
| Change | - | -28.03% | -11.61% | -3.27% | 22.28% | 32.8% | - | - |
| Enterprise Value (EV) 1 | 1,983 | 1,357 | 1,199 | 1,304 | 1,452 | 1,957 | 1,933 | 1,902 |
| Change | - | -31.58% | -11.61% | 8.7% | 11.4% | 34.78% | -1.26% | -1.59% |
| P/E | 6.24x | 9.49x | 6.39x | 9.23x | 19.4x | 14.8x | 13.9x | 12.8x |
| PBR | 2.33x | 1.79x | 1.49x | 1.47x | 1.7x | 1.36x | 1.34x | 1.3x |
| PEG | - | -0.2x | 0.2x | -0.3x | -0.4x | 1.4x | 2.07x | 1.5x |
| Capitalization / Revenue | 4.32x | 3.99x | 4.02x | 4.62x | 9.2x | 3.08x | 2.91x | 2.75x |
| EV / Revenue | 3.58x | 3.14x | 3.17x | 4.09x | 7.43x | 2.52x | 2.36x | 2.19x |
| EV / EBITDA | 3.78x | 5.59x | 4.75x | 6.64x | 16x | 9.32x | 8.66x | 8x |
| EV / EBIT | 3.84x | 5.65x | 4.83x | 6.78x | 16.5x | 9.66x | 9.04x | 8.31x |
| EV / FCF | 4.57x | 7.28x | 25.6x | 8.52x | 11.4x | 13.2x | 12.2x | 11.5x |
| FCF Yield | 21.9% | 13.7% | 3.91% | 11.7% | 8.8% | 7.56% | 8.23% | 8.67% |
| Dividend per Share 2 | 1.79 | 0.867 | 0.58 | 0.523 | 0.65 | 0.4752 | 0.5028 | 0.5252 |
| Rate of return | 13.9% | 9.14% | 6.89% | 6.11% | 6.71% | 5.82% | 6.15% | 6.43% |
| EPS 2 | 2.069 | 1 | 1.318 | 0.927 | 0.5 | 0.5522 | 0.5892 | 0.6394 |
| Distribution rate | 86.5% | 86.7% | 44% | 56.4% | 130% | 86% | 85.3% | 82.1% |
| Net sales 1 | 553.5 | 431.6 | 378.6 | 318.9 | 195.6 | 775.4 | 820.5 | 868.5 |
| EBITDA 1 | 524.1 | 242.8 | 252.4 | 196.3 | 90.65 | 210.1 | 223.3 | 237.7 |
| EBIT 1 | 517 | 240.3 | 248.4 | 192.2 | 88.14 | 202.6 | 213.8 | 228.8 |
| Net income 1 | 383 | 182.7 | 238.8 | 165 | 87.92 | 157.6 | 167.3 | 183.2 |
| Net Debt 1 | -409 | -364.9 | -322.6 | -168.5 | -347.9 | -433.3 | -457.8 | -488.6 |
| Reference price 2 | 12.920 | 9.490 | 8.420 | 8.560 | 9.690 | 8.170 | 8.170 | 8.170 |
| Nbr of stocks (in thousands) | 185,159 | 181,432 | 180,746 | 171,978 | 185,769 | 292,608 | - | - |
| Announcement Date | 8/16/22 | 8/17/23 | 8/14/24 | 8/19/25 | 8/26/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.61x | 2.49x | 9.18x | 5.89% | 1.65B | |
| 19.64x | 5.55x | 11.91x | 2.15% | 165B | |
| 13.84x | 3.39x | - | 2.56% | 147B | |
| 15.59x | 7.13x | - | 1.6% | 97.53B | |
| 18.69x | 6.57x | 11.93x | 4.59% | 89.31B | |
| 24.12x | 7.75x | 11.73x | 0.87% | 80.75B | |
| 21.05x | 11.23x | 18.07x | 4.49% | 71.54B | |
| 13.13x | 5.14x | - | 1.99% | 48.45B | |
| 10.86x | 1.61x | 4.98x | 1.35% | 43.72B | |
| Average | 16.84x | 5.65x | 11.30x | 2.83% | 82.84B | |
| Weighted average by Cap. | 17.52x | 5.97x | 12.18x | 2.49% |
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
- MFG Stock
- Valuation Magellan Financial Group Limited
Select your edition
All financial news and data tailored to specific country editions
