Company Valuation: Storage King Group

Data adjusted to current consolidation scope
Fiscal Period: June 2024 2025 2026 2027 2028
Market Cap 1 1,518 2,016 1,695 - -
Change - 32.85% -15.96% - -
Enterprise Value (EV) 1 2,424 3,040 2,949 3,146 3,284
Change - 25.39% -2.97% 6.67% 4.38%
P/E 10.7x 6.98x 18.4x 11.2x 11.3x
PBR 0.7x 0.87x 0.73x 0.7x 0.67x
PEG 0x 0x -0.3x 0.2x -17.13x
Capitalization / Revenue 6.85x 8.16x 6.99x 6.5x 6.04x
EV / Revenue 10.9x 12.3x 12.2x 12.1x 11.7x
EV / EBITDA 20.2x 24x 23.4x 21.8x 20.8x
EV / EBIT 21x 24.4x 23.7x 22.2x 21.1x
EV / FCF -18.5x -23.7x -22x 62.3x 55.5x
FCF Yield -5.39% -4.23% -4.54% 1.6% 1.8%
Dividend per Share 2 0.06 0.062 0.0618 0.063 0.0653
Rate of return 5.19% 4.04% 4.79% 4.89% 5.06%
EPS 2 0.1083 0.22 0.0702 0.1152 0.1145
Distribution rate 55.4% 28.2% 88.1% 54.7% 57%
Net sales 1 221.7 247.3 242.4 260.8 280.7
EBITDA 1 120.1 126.4 126.1 144.6 157.9
EBIT 1 115.4 124.4 124.4 142 155.8
Net income 1 138.2 289 97.04 137.8 137.4
Net Debt 1 906.3 1,023 1,255 1,451 1,589
Reference price 2 1.155 1.535 1.290 1.290 1.290
Nbr of stocks (in thousands) 1,314,103 1,313,632 1,313,682 - -
Announcement Date 12/08/24 13/08/25 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.39x12.17x23.39x4.79% 1.19B
33.42x14.23x20.01x3.7% 60.56B
32.66x14.9x18.1x4.38% 31.28B
-56.66x3.25x13.78x5.02% 9.65B
28.3x11.31x17.98x5.15% 9.35B
15.81x9.09x15.49x4.62% 2.94B
13.17x10.34x16.79x5.36% 2.34B
63.6x9.42x18.04x4.79% 1.86B
10.27x9.51x17.26x5.08% 1.81B
Average 17.66x 10.47x 17.87x 4.76% 13.44B
Weighted average by Cap. 24.79x 12.94x 18.65x 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