|
Market Closed -
Australian S.E.
10:10:10 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 40.65 AUD | -0.93% |
|
-0.61% | +19.07% |
| 08-13 | Computershare Limited, 2026 Earnings Call, Aug 12, 2026 | |
| 08-12 | Computershare Fiscal 2026 Management Earnings, Revenue Up | MT |
Company Valuation: Computershare Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,249 | 9,394 | 10,387 | 15,128 | 15,317 | 16,512 | - | - |
| Change | - | -8.34% | 10.57% | 45.64% | 1.25% | 7.8% | - | - |
| Enterprise Value (EV) 1 | 11,770 | 10,787 | 10,979 | 15,595 | 15,619 | 16,211 | 16,040 | 15,830 |
| Change | - | -8.35% | 1.78% | 42.05% | 0.15% | 3.79% | -1.06% | -1.31% |
| P/E | 45.1x | 21.2x | 29.9x | 25.3x | 24.8x | 20.9x | 19.9x | 19.1x |
| PBR | 4.67x | 4.39x | 5.33x | 7.03x | 6.7x | 6.51x | 5.99x | 5.41x |
| PEG | - | 0.2x | -1.5x | 0.3x | 7.25x | 0.7x | 3.88x | 4.95x |
| Capitalization / Revenue | 4x | 2.93x | 3.15x | 4.85x | 4.7x | 4.99x | 4.82x | 4.67x |
| EV / Revenue | 4.59x | 3.37x | 3.33x | 5x | 4.79x | 4.9x | 4.68x | 4.48x |
| EV / EBITDA | 16.3x | 8.87x | 8.53x | 12.5x | 12.2x | 12.3x | 11.6x | 11.1x |
| EV / EBIT | 22.2x | 10.4x | 9.56x | 13.3x | 12.9x | 13x | 12.3x | 11.8x |
| EV / FCF | 26.1x | 19.3x | 16x | 20x | 19.5x | 17.2x | 16.4x | 15.7x |
| FCF Yield | 3.84% | 5.18% | 6.25% | 5% | 5.13% | 5.8% | 6.1% | 6.36% |
| Dividend per Share 2 | 0.2091 | 0.4539 | 0.5419 | 0.6077 | 0.8472 | 0.9065 | 0.931 | 0.9606 |
| Rate of return | 1.23% | 2.92% | 3.08% | 2.32% | 3.2% | 3.18% | 3.26% | 3.36% |
| EPS 2 | 0.3762 | 0.735 | 0.5878 | 1.032 | 1.067 | 1.368 | 1.438 | 1.493 |
| Distribution rate | 55.6% | 61.8% | 92.2% | 58.9% | 79.4% | 66.3% | 64.8% | 64.3% |
| Net sales 1 | 2,565 | 3,201 | 3,298 | 3,120 | 3,258 | 3,308 | 3,427 | 3,533 |
| EBITDA 1 | 720.2 | 1,216 | 1,287 | 1,244 | 1,285 | 1,322 | 1,379 | 1,420 |
| EBIT 1 | 531.1 | 1,033 | 1,149 | 1,174 | 1,211 | 1,249 | 1,304 | 1,344 |
| Net income 1 | 227.7 | 444.7 | 352.6 | 607 | 618.7 | 772.2 | 850.7 | 887.9 |
| Net Debt 1 | 1,520 | 1,392 | 591.8 | 467.3 | 302.1 | -300.8 | -472 | -681.9 |
| Reference price 2 | 16.98 | 15.56 | 17.57 | 26.15 | 26.48 | 28.55 | 28.55 | 28.55 |
| Nbr of stocks (in thousands) | 603,729 | 603,729 | 591,049 | 578,462 | 578,387 | 578,387 | - | - |
| Announcement Date | 09/08/22 | 15/08/23 | 13/08/24 | 12/08/25 | 11/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.04x | 4.94x | 12.36x | 3.15% | 16.64B | |
| 25.02x | 9.06x | 17.16x | 0.97% | 119B | |
| 24.73x | 5.62x | 14.09x | 2.56% | 43.47B | |
| 27.85x | 13.16x | 21.34x | 1.48% | 40.43B | |
| 22.26x | 3.33x | 10.51x | 1.51% | 17.48B | |
| 13.28x | 3.06x | 9.16x | 3.92% | 17.44B | |
| 15.84x | 3.36x | 9.52x | 0.75% | 12.94B | |
| 18x | 4.36x | 11.64x | 1.66% | 9.65B | |
| 50.5x | - | - | - | 3.99B | |
| Average | 24.28x | 5.86x | 13.22x | 2% | 31.21B | |
| Weighted average by Cap. | 23.94x | 7.70x | 15.53x | 1.66% |
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
- Stock Market
- Stocks
- CPU Stock
- Valuation Computershare Limited
Select your edition
All financial news and data tailored to specific country editions
