Company Valuation: Storage King Group

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028 2029
Market Cap 1 1,518 2,016 1,767 1,504 - -
Change - 32.85% -12.37% -14.87% - -
Enterprise Value (EV) 1 2,424 3,040 1,767 3,026 3,163 3,300
Change - 25.39% -41.87% 71.25% 4.53% 4.32%
P/E 10.7x 6.98x 11.5x 13.3x 10.7x 10.8x
PBR 0.7x 0.87x - 0.62x 0.57x 0.54x
PEG 0x 0x -0.2x -0.5x 0.4x -8.62x
Capitalization / Revenue 6.85x 8.16x 7.14x 6.02x 5.54x 5.17x
EV / Revenue 10.9x 12.3x 7.14x 12.1x 11.7x 11.3x
EV / EBITDA 20.2x 24x 15.1x 22.7x 21.7x 20.6x
EV / EBIT 21x 24.4x 16x 23x 21.7x 20.6x
EV / FCF -18.5x -23.7x - -90.6x 419x 87.4x
FCF Yield -5.39% -4.23% - -1.1% 0.24% 1.14%
Dividend per Share 2 0.06 0.062 - 0.0458 0.0476 0.0519
Rate of return 5.19% 4.04% - 4% 4.16% 4.54%
EPS 2 0.1083 0.22 0.1174 0.0858 0.1069 0.1056
Distribution rate 55.4% 28.2% - 53.4% 44.6% 49.2%
Net sales 1 221.7 247.3 247.4 250 271.3 291
EBITDA 1 120.1 126.4 117.4 133.1 145.8 159.9
EBIT 1 115.4 124.4 110.7 131.7 145.9 159.9
Net income 1 138.2 289 154.3 102.5 124.4 122.5
Net Debt 1 906.3 1,023 - 1,522 1,659 1,795
Reference price 2 1.155 1.535 1.345 1.145 1.145 1.145
Nbr of stocks (in thousands) 1,314,103 1,313,632 1,313,682 1,313,682 - -
Announcement Date 8/12/24 8/13/25 8/14/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.34x12.1x22.73x4% 1.07B
32.56x14.36x20.17x3.7% 60.74B
32.14x14.93x18.04x4.4% 31.25B
-59.41x3.18x13.41x5.13% 9.51B
26.64x11.31x17.92x5.14% 9.34B
13.7x8.81x15.44x4.99% 2.76B
13.44x10.53x16.94x5.28% 2.4B
57.75x9.62x18.19x4.66% 1.91B
11.25x9.36x17.01x5.24% 1.77B
Average 15.71x 10.47x 17.76x 4.73% 13.42B
Weighted average by Cap. 23.85x 13.02x 18.69x 4.2%

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. SKG Stock
  4. Valuation Storage King Group