Company Valuation: Pengana Capital Group Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 100 68.44 76.28 88.52 66.16 - -
Change - -31.58% 11.44% 16.05% -25.26% - -
Enterprise Value (EV) 1 100 59.33 55.9 80.73 45.51 36.36 25.96
Change - -40.69% -5.78% 44.41% -43.63% -20.11% -28.6%
P/E - -15.7x 28.9x -15.9x 7.28x 4.73x 3.94x
PBR - 0.93x 0.9x 1.16x 0.8x 0.74x 0.78x
PEG - - -0x 0x -0x 0.1x 0.2x
Capitalization / Revenue - - 1.37x 2.83x 1.59x 1.42x 1.25x
EV / Revenue - - 1x 2.58x 1.1x 0.78x 0.49x
EV / EBITDA - 19x 5.07x -14.7x 3.17x 1.74x 1.05x
EV / EBIT - - - - - - -
EV / FCF - - - -10.9x 2.41x 3.75x 2.18x
FCF Yield - - - -9.15% 41.5% 26.7% 45.8%
Dividend per Share 2 - 0.03 0.04 0.045 0.0625 0.08 0.0975
Rate of return - 3.66% 4.94% 4.74% 8.8% 11.3% 13.7%
EPS 2 - -0.0522 0.028 -0.0597 0.0975 0.15 0.18
Distribution rate - -57.5% 143% -75.4% 64.1% 53.3% 54.2%
Net sales 1 - - 55.75 31.3 41.55 46.65 52.85
EBITDA 1 - 3.122 11.04 -5.5 14.35 20.9 24.7
EBIT - - - - - - -
Net income 1 -0.489 -4.347 2.61 -5.598 9.55 14.65 17.65
Net Debt 1 - -9.111 -20.37 -7.791 -20.65 -29.8 -40.2
Reference price 2 1.2000 0.8200 0.8100 0.9500 0.7100 0.7100 0.7100
Nbr of stocks (in thousands) 83,365 83,469 94,168 93,181 93,181 - -
Announcement Date 8/23/23 8/28/24 8/27/25 8/26/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.44x6.64x23.6x0.94% 80.05B
37.33x1.25x13.4x1% 16.59B
20.35x2.08x10.23x3.62% 14.29B
25.44x2.84x12.16x2.93% 12.16B
24.58x3.44x13.26x2.34% 7.99B
14.65x0.62x8.88x1.46% 6.57B
9.83x1.16x6.19x2.13% 5.86B
20.57x2.22x10.46x-.--% 5.3B
18.61x0.4x9.28x4% 5.27B
Average 23.09x 2.29x 11.94x 2.05% 17.12B
Weighted average by Cap. 30.47x 4.34x 17.59x 1.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PCG Stock
  4. PCG Stock
  5. Valuation Pengana Capital Group Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!