Valuation Monash IVF Group Limited

Stocks

Market Closed - Australian S.E. Other stock markets 02:10:10 2026-08-07 EDT			5-day change	1st Jan Change
0.6850 ^AUD	-2.14%		-2.14%	-6.80%

08-03	Australia's FleetPartners on track for best day in 6 years on $534 million takeover bid	RE
08-02	Australia's FleetPartners shares on track for best day in 6 years on $534 million takeover bid	RE

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	272.7	-	-
Change	-	10.59%	21.81%	12.23%	-45.14%	-0.71%	-	-
Enterprise Value (EV) ¹	324.1	368.4	477.1	549.3	364.3	360.9	352.1	344.7
Change	-	13.66%	29.53%	15.14%	-33.69%	-0.92%	-2.45%	-2.11%
P/E	-	20x	20.4x	-75.6x	11x	18.9x	14.3x	12.4x
PBR	1.24x	1.37x	1.63x	2.07x	1.12x	1.06x	1.03x	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	0.99x	0.95x
EV / Revenue	1.77x	1.92x	2.23x	2.15x	1.34x	1.36x	1.27x	1.2x
EV / EBITDA	6.79x	7.65x	8.93x	8.75x	5.49x	6.26x	5.78x	5.36x
EV / EBIT	9.3x	11x	12.5x	12.4x	8.48x	11x	9.74x	8.77x
EV / FCF	-	22.1x	-	17.8x	-239x	15.5x	11.1x	10.2x
FCF Yield	-	4.53%	-	5.62%	-0.42%	6.44%	9.03%	9.76%
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%	-	2.76%	4.56%	5.05%
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	0.7000	0.7000	0.7000
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	18.86x	1.36x	6.26x	2.76%	192M
CVS HEALTH CORPORATION	14.55x	0.42x	9.01x	2.76%	123B
HCA HEALTHCARE, INC.	13.79x	1.76x	8.79x	0.76%	88.53B
FRESENIUS SE & CO. KGAA	14.13x	1.56x	9.38x	2.43%	30.3B
QUEST DIAGNOSTICS INCORPORATED	23.47x	2.61x	13.24x	1.38%	26.32B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	32.3x	5.81x	23.88x	2.15%	21.85B
TENET HEALTHCARE CORPORATION	7.79x	1.4x	6.41x	-.--%	20.66B
FRESENIUS MEDICAL CARE AG	14.36x	1.02x	5.72x	3.39%	12.79B
DAVITA INC.	12.4x	1.58x	7.62x	0.92%	11.52B
MAX HEALTHCARE INSTITUTE LIMITED	54.55x	9.13x	34.41x	0.19%	10.98B
Average	20.62x	2.67x	12.47x	1.68%	34.62B
Weighted average by Cap.	16.91x	1.77x	10.73x	1.79%