Valuation Mirvac Group OTC Markets

Stocks

Market Closed - OTC Markets 15:19:54 2026-05-28 EDT			5-day change	1st Jan Change
1.108 ^USD	-5.30%		-.--%	-18.53%

09-03	ASX Most Active Stocks	MT
08-19	Mirvac's Fiscal 2027 Operating EPS Growth Guidance 'Solid' in Tough Residential Property Backdrop, Jefferies Says	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	7,162	-	-
Change	-	14.51%	-17.26%	17.65%	-21.82%	5.52%	-	-
Enterprise Value (EV) ¹	11,521	13,336	11,524	12,909	10,337	11,032	11,086	11,276
Change	-	15.76%	-13.59%	12.02%	-19.92%	6.72%	0.49%	1.71%
P/E	8.59x	-53.8x	-9.17x	129x	10x	12.5x	11x	10.9x
PBR	0.7x	0.84x	0.79x	0.96x	0.73x	0.71x	0.68x	0.66x
PEG	-	0x	-0x	-1x	0x	-0.8x	0.9x	11.95x
Capitalization / Revenue	9.91x	11.5x	10.5x	13.5x	10.6x	7.31x	6.89x	6.63x
EV / Revenue	14.7x	17.2x	16.3x	20x	16.1x	11.3x	10.7x	10.4x
EV / EBITDA	13.5x	15.9x	12.3x	16x	11.6x	12.9x	12x	12.2x
EV / EBIT	14.9x	17.4x	13.4x	17.5x	12.5x	12.8x	11.9x	12x
EV / FCF	13x	-222x	21.3x	23.6x	11.9x	63.1x	40.7x	56.5x
FCF Yield	7.72%	-0.45%	4.69%	4.25%	8.43%	1.59%	2.45%	1.77%
Dividend per Share ²	0.102	0.105	0.105	0.09	0.095	0.1008	0.1072	0.1123
Rate of return	5.16%	4.65%	5.61%	4.09%	5.52%	5.55%	5.91%	6.19%
EPS ²	0.23	-0.042	-0.204	0.017	0.172	0.1458	0.1645	0.166
Distribution rate	44.3%	-250%	-51.5%	529%	55.2%	69.1%	65.2%	67.7%
Net sales ¹	786	777	705	644	641	980.3	1,039	1,080
EBITDA ¹	856	840	935	805	889	855.9	926.5	923.6
EBIT ¹	773	767	860	736	826	861.1	930.9	936.3
Net income ¹	906	-165	-805	68	677	573.5	628.4	629
Net Debt ¹	3,733	4,418	4,145	4,228	3,550	3,870	3,925	4,115
Reference price ²	1.975	2.260	1.870	2.200	1.720	1.815	1.815	1.815
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
W. P. CAREY INC.	23.43x	13.45x	15.71x	5.3%	16.07B
LAND SECURITIES PLC	8.23x	13.7x	17.69x	6.39%	6.6B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.7x	14.24x	15.97x	4.25%	6.46B
THE GPT GROUP	11.83x	14.33x	15.27x	5.39%	6.27B
GECINA	8.6x	16.51x	19.89x	8.31%	5.81B
LONDONMETRIC PROPERTY PLC	9.93x	14.37x	15.39x	7.14%	5.79B
THE BRITISH LAND COMPANY PLC	8.38x	13.76x	17.66x	5.94%	5.74B
MIRVAC GROUP	12.45x	11.25x	12.89x	5.55%	5.17B
Average	13.19x	13.95x	16.31x	6.03%	7.24B
Weighted average by Cap.	15.05x	13.90x	16.25x	5.89%