Valuation Aspen Group

Stocks

Market Closed - Australian S.E. Other stock markets 10:10:11 31/07/2026 +04			5-day change	1st Jan Change
5.070 ^AUD	+1.40%		+3.68%	-12.44%

06-23	Aspen Group Sells Stake in Kerjaya Joint Venture	MT
06-18	Aspen Group Announces Final Distribution for the Six Months Ending June 30, 2026, Payable on or About 28 August 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	152.4	227.9	314	356.4	894.2	1,154	-	-
Change	-	49.51%	37.77%	13.51%	150.9%	29.08%	-	-
Enterprise Value (EV) ¹	152.4	227.9	314	551.8	1,015	1,297	1,295	1,292
Change	-	49.51%	37.77%	75.74%	83.99%	27.72%	-0.12%	-0.24%
P/E	6.01x	-	-	6.85x	14.3x	14x	11.2x	10.1x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	2.39x	0.5x	0.4x	0.9x
Capitalization / Revenue	10.3x	15.4x	12.9x	11.6x	25.6x	27.9x	25.4x	23.5x
EV / Revenue	10.3x	15.4x	12.9x	17.9x	29x	31.3x	28.5x	26.3x
EV / EBITDA	14.7x	16.8x	12.8x	17.1x	24.5x	24.1x	20.1x	17.5x
EV / EBIT	15.9x	18.1x	13.4x	18x	25.5x	24.4x	20.1x	18x
EV / FCF	-	-	-	-	-	48x	101x	78.8x
FCF Yield	-	-	-	-	-	2.08%	0.99%	1.27%
Dividend per Share ²	0.066	0.066	0.0775	0.085	0.1	0.11	0.123	0.1354
Rate of return	5.04%	4.49%	4.43%	4.75%	2.53%	2.17%	2.43%	2.67%
EPS ²	0.2181	-	-	0.2612	0.2768	0.361	0.451	0.501
Distribution rate	30.3%	-	-	32.5%	36.1%	30.5%	27.3%	27%
Net sales ¹	14.84	14.84	24.31	30.79	34.97	41.43	45.4	49.1
EBITDA ¹	10.34	13.6	24.6	32.21	41.39	53.85	64.55	73.99
EBIT ¹	9.61	12.61	23.4	30.72	39.84	53.11	64.37	71.91
Net income ¹	25.39	75.38	54.4	48.44	57.05	65.9	66.66	75.15
Net Debt ¹	-	-	-	195.4	121	142.4	140.8	137.8
Reference price ²	1.310	1.470	1.750	1.790	3.950	5.070	5.070	5.070
Nbr of stocks (in thousands)	116,368	155,043	179,421	199,109	226,385	227,665	-	-
Announcement Date	19/08/21	17/08/22	17/08/23	15/08/24	20/08/25	-	-	-

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.($)
ASPEN GROUP	14.04x	31.3x	24.08x	2.17%	810M
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
Average	12.15x	6.17x	11.81x	3.38%	24.55B
Weighted average by Cap.	12.44x	3.28x	10.74x	3.54%