Valuation Mirvac Group

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:10 2026-08-11 EDT			5-day change	1st Jan Change
1.790 ^AUD	-0.56%		-1.10%	-12.68%

07-29	Mirvac Group Nears AU$640 Million Stake Acquisitions in Two Prime Office Towers	MT
07-16	Data Points to Australian Labor Market Changing More in Shape Than Size Due to AI Impact, Jarden Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,498	7,788	8,918	7,379	8,681	7,103	-	-
Change	-	-32.27%	14.51%	-17.26%	17.65%	-18.18%	-	-
Enterprise Value (EV) ¹	15,303	11,521	13,336	11,524	12,909	10,995	11,254	11,291
Change	-	-24.72%	15.76%	-13.59%	12.02%	-14.82%	2.36%	0.32%
P/E	12.8x	8.59x	-53.8x	-9.17x	129x	12x	11.9x	10.6x
PBR	1.09x	0.7x	0.84x	0.79x	0.96x	0.71x	0.69x	0.66x
PEG	-	19.67x	0x	-0x	-1x	0x	17.88x	0.8x
Capitalization / Revenue	14.7x	9.91x	11.5x	10.5x	13.5x	7.48x	7.33x	6.71x
EV / Revenue	19.6x	14.7x	17.2x	16.3x	20x	11.6x	11.6x	10.7x
EV / EBITDA	19.7x	13.5x	15.9x	12.3x	16x	13.2x	13.2x	11.9x
EV / EBIT	21.7x	14.9x	17.4x	13.4x	17.5x	13.2x	13.2x	12x
EV / FCF	24.2x	13x	-222x	21.3x	23.6x	23.3x	221x	35.5x
FCF Yield	4.13%	7.72%	-0.45%	4.69%	4.25%	4.3%	0.45%	2.82%
Dividend per Share ²	0.099	0.102	0.105	0.105	0.09	0.0958	0.099	0.1088
Rate of return	3.39%	5.16%	4.65%	5.61%	4.09%	5.32%	5.5%	6.04%
EPS ²	0.229	0.23	-0.042	-0.204	0.017	0.1502	0.1512	0.1705
Distribution rate	43.2%	44.3%	-250%	-51.5%	529%	63.8%	65.4%	63.8%
Net sales ¹	781	786	777	705	644	949.1	968.5	1,058
EBITDA ¹	775	856	840	935	805	835	854.8	951.6
EBIT ¹	704	773	767	860	736	835.3	851.9	940.9
Net income ¹	901	906	-165	-805	68	601	594.8	664.5
Net Debt ¹	3,805	3,733	4,418	4,145	4,228	3,893	4,152	4,188
Reference price ²	2.920	1.975	2.260	1.870	2.200	1.800	1.800	1.800
Nbr of stocks (in thousands)	3,937,557	3,943,069	3,945,860	3,945,860	3,945,860	3,945,860	-	-
Announcement Date	8/11/21	8/10/22	8/15/23	8/7/24	8/14/25	-	-	-

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.($)
MIRVAC GROUP	11.98x	11.59x	13.17x	5.32%	5.02B
W. P. CAREY INC.	23.89x	13.48x	16.02x	5.29%	16.1B
LAND SECURITIES PLC	9.11x	14.28x	18.47x	5.92%	7.12B
THE GPT GROUP	15.43x	15.43x	16.55x	4.69%	7.11B
ESSENTIAL PROPERTIES REALTY TRUST, INC.	22.88x	14.63x	15.88x	4.19%	6.53B
GECINA	9.33x	17.1x	20.59x	7.5%	6.39B
LONDONMETRIC PROPERTY PLC	10.53x	14.89x	15.99x	6.73%	6.13B
THE BRITISH LAND COMPANY PLC	8.82x	14.11x	18.22x	5.63%	6.08B
EPR PROPERTIES	19.82x	10.38x	12.9x	6.13%	4.63B
Average	14.64x	13.99x	16.42x	5.71%	7.23B
Weighted average by Cap.	15.95x	14.08x	16.54x	5.63%