Valuation Monash IVF Group Limited

Stocks

Delayed Australian S.E. Other stock markets 23:14:27 2026-07-30 EDT			5-day change	1st Jan Change
0.7000 ^AUD	+0.72%		+2.94%	-4.76%

07-12	Monash IVF Group Acknowledges ASX Listing Rule Breach	MT
06-15	Monash IVF Group Signs Supply Deal With Memphasys; Shares Down 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	331.2	366.3	446.1	500.7	274.7	270.8	-	-
Change	-	10.59%	21.81%	12.23%	-45.14%	-1.42%	-	-
Enterprise Value (EV) ¹	324.1	368.4	477.1	549.3	364.3	359	350.1	342.7
Change	-	13.66%	29.53%	15.14%	-33.69%	-1.46%	-2.46%	-2.12%
P/E	-	20x	20.4x	-75.6x	11x	18.7x	14.2x	12.3x
PBR	1.24x	1.37x	1.63x	2.07x	1.12x	1.06x	1.02x	0.99x
PEG	-	-	1.1x	1x	-0x	-0.4x	0.4x	0.8x
Capitalization / Revenue	1.8x	1.9x	2.09x	1.96x	1.01x	1.02x	0.98x	0.94x
EV / Revenue	1.77x	1.92x	2.23x	2.15x	1.34x	1.35x	1.27x	1.19x
EV / EBITDA	6.79x	7.65x	8.93x	8.75x	5.49x	6.23x	5.75x	5.33x
EV / EBIT	9.3x	11x	12.5x	12.4x	8.48x	10.9x	9.69x	8.72x
EV / FCF	-	22.1x	-	17.8x	-239x	15.5x	11x	10.2x
FCF Yield	-	4.53%	-	5.62%	-0.42%	6.47%	9.08%	9.81%
Dividend per Share ²	0.042	0.044	0.044	0.05	-	0.0193	0.0319	0.0354
Rate of return	4.94%	4.68%	3.84%	3.89%	-	2.78%	4.59%	5.09%
EPS ²	-	0.047	0.056	-0.017	0.064	0.0371	0.049	0.0565
Distribution rate	-	93.6%	78.6%	-294%	-	52.1%	65.2%	62.6%
Net sales ¹	183.6	192.3	213.6	255	271.9	266.2	276.8	288.3
EBITDA ¹	47.75	48.14	53.43	62.81	66.34	57.61	60.92	64.28
EBIT ¹	34.86	33.36	38.09	44.23	42.97	32.89	36.15	39.3
Net income ¹	25.15	18.41	21.84	-5.949	25.01	14.24	19.25	21.51
Net Debt ¹	-7.1	2.1	31	48.67	89.57	88.17	79.34	71.92
Reference price ²	0.8500	0.9400	1.1450	1.2850	0.7050	0.6950	0.6950	0.6950
Nbr of stocks (in thousands)	389,635	389,635	389,635	389,635	389,635	389,635	-	-
Announcement Date	8/23/21	8/25/22	8/21/23	8/21/24	8/21/25	-	-	-

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.($)
MONASH IVF GROUP LIMITED	18.46x	1.33x	6.16x	2.82%	185M
CVS HEALTH CORPORATION	16.9x	0.47x	10.1x	2.51%	135B
HCA HEALTHCARE, INC.	13.77x	1.76x	8.78x	0.77%	88.37B
FRESENIUS SE & CO. KGAA	13.27x	1.5x	9.05x	2.56%	28.54B
QUEST DIAGNOSTICS INCORPORATED	23.15x	2.58x	13.1x	1.4%	25.96B
TENET HEALTHCARE CORPORATION	7.82x	1.47x	6.73x	-.--%	22.19B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.37x	5.86x	24.17x	2.14%	22.05B
DAVITA INC.	16.48x	1.87x	8.95x	0.69%	15.47B
REDE D'OR SÃO LUIZ S.A.	15.31x	1.43x	7.28x	5.02%	14.5B
FRESENIUS MEDICAL CARE AG	14.66x	1.06x	5.94x	3.21%	13.14B
Average	17.22x	1.93x	10.03x	2.11%	36.56B
Weighted average by Cap.	16.52x	1.51x	10.24x	1.89%