Valuation Mirvac Group

Stocks

Market Closed - Australian S.E. 01:10:20 2026-10-23 EDT			5-day change	1st Jan Change
1.810 ^AUD	-0.55%		-0.55%	-11.71%

10-21	ASX Preview: Australian Shares Set for Steady Open as Gold Rebounds; Vault Minerals Posts Lower September Quarter Gold Production, Sales	MT
10-21	Mirvac Group Reaffirms Fiscal 2027 Earnings Guidance as Residential Sales Moderate	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,788	8,918	7,379	8,681	6,787	7,181	-	-
Change	-	14.51%	-17.26%	17.65%	-21.82%	5.81%	-	-
Enterprise Value (EV) ¹	11,521	13,336	11,524	12,909	10,337	11,142	11,225	11,398
Change	-	15.76%	-13.59%	12.02%	-19.92%	7.79%	0.74%	1.55%
P/E	8.59x	-53.8x	-9.17x	129x	10x	12.5x	11.4x	11.1x
PBR	0.7x	0.84x	0.79x	0.96x	0.73x	0.73x	0.7x	0.67x
PEG	-	0x	-0x	-1x	0x	-0.8x	1.19x	4.43x
Capitalization / Revenue	9.91x	11.5x	10.5x	13.5x	10.6x	7.37x	6.95x	6.69x
EV / Revenue	14.7x	17.2x	16.3x	20x	16.1x	11.4x	10.9x	10.6x
EV / EBITDA	13.5x	15.9x	12.3x	16x	11.6x	13.1x	12.4x	12.4x
EV / EBIT	14.9x	17.4x	13.4x	17.5x	12.5x	13x	12.2x	12.4x
EV / FCF	13x	-222x	21.3x	23.6x	11.9x	40.9x	23.1x	27x
FCF Yield	7.72%	-0.45%	4.69%	4.25%	8.43%	2.45%	4.34%	3.7%
Dividend per Share ²	0.102	0.105	0.105	0.09	0.095	0.1008	0.1062	0.1107
Rate of return	5.16%	4.65%	5.61%	4.09%	5.52%	5.54%	5.84%	6.08%
EPS ²	0.23	-0.042	-0.204	0.017	0.172	0.1458	0.1598	0.1638
Distribution rate	44.3%	-250%	-51.5%	529%	55.2%	69.2%	66.5%	67.6%
Net sales ¹	786	777	705	644	641	974.5	1,034	1,074
EBITDA ¹	856	840	935	805	889	853.2	908.2	921.4
EBIT ¹	773	767	860	736	826	857.2	918.3	922
Net income ¹	906	-165	-805	68	677	550.9	604.2	614.2
Net Debt ¹	3,733	4,418	4,145	4,228	3,550	3,961	4,043	4,217
Reference price ²	1.975	2.260	1.870	2.200	1.720	1.820	1.820	1.820
Nbr of stocks (in thousands)	3,943,069	3,945,860	3,945,860	3,945,860	3,945,860	3,945,860	-	-
Announcement Date	8/10/22	8/15/23	8/7/24	8/14/25	8/18/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MIRVAC GROUP	12.49x	11.43x	13.06x	5.54%	5.04B
W. P. CAREY INC.	21.32x	12.72x	14.88x	5.81%	14.7B
LAND SECURITIES PLC	8.44x	14.34x	18.5x	6.38%	7.25B
THE GPT GROUP	12.22x	14.61x	15.58x	5.22%	6.29B
THE BRITISH LAND COMPANY PLC	8.17x	13.82x	17.61x	5.83%	5.73B
LONDONMETRIC PROPERTY PLC	9.66x	14.34x	15.32x	7.2%	5.64B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	20.36x	13.39x	14.56x	4.84%	5.78B
GECINA	9.14x	16.14x	19.45x	8.77%	5.3B
EPR PROPERTIES	18.35x	9.85x	12.52x	6.56%	4.32B
NOMURA REAL ESTATE MASTER FUND, INC.	20.34x	15.48x	23.52x	5.25%	3.76B
Average	14.05x	13.61x	16.50x	6.14%	6.38B
Weighted average by Cap.	14.69x	13.54x	16.20x	6.09%