Valuation Lendlease Group OTC Markets
Stocks
LLESY
US5260232054
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.101 USD | +0.03% |
|
+18.02% | -39.81% |
| 06-15 | Deals of the day-Mergers and acquisitions | RE |
| 06-15 | Scandal-hit KPMG Australia will not bid for new federal work until end-September | RE |
Company Valuation: Lendlease Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,834 | 6,224 | 5,296 | 3,699 | 3,681 | 1,998 | - | - |
| Change | - | -20.56% | -14.91% | -30.15% | -0.5% | -45.72% | - | - |
| Enterprise Value (EV) 1 | 8,529 | 7,284 | 7,677 | 6,875 | 7,114 | 4,688 | 3,613 | 3,939 |
| Change | - | -14.6% | 5.4% | -10.44% | 3.47% | -34.1% | -22.94% | 9.02% |
| P/E | 35.5x | -63.3x | -23x | -2.49x | 16.5x | -5.83x | 17.7x | 7.05x |
| PBR | 1.14x | 0.9x | 0.81x | 0.77x | 0.72x | 0.4x | 0.37x | 0.35x |
| PEG | - | 0x | -0x | -0x | -0x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.77x | 0.67x | 0.51x | 0.39x | 0.47x | 0.28x | 0.21x | 0.21x |
| EV / Revenue | 0.84x | 0.78x | 0.73x | 0.73x | 0.91x | 0.65x | 0.38x | 0.41x |
| EV / EBITDA | 11.3x | 11.6x | 14.1x | 10.3x | 7.78x | 34x | 5.97x | 6.4x |
| EV / EBIT | 14x | 15.1x | 19x | 12.5x | 8.66x | 60.7x | 6.5x | 7.14x |
| EV / FCF | 28x | -25.7x | -6.17x | -6.56x | -6.74x | -12.9x | 2.13x | 8.38x |
| FCF Yield | 3.58% | -3.89% | -16.2% | -15.2% | -14.8% | -7.77% | 46.9% | 11.9% |
| Dividend per Share 2 | 0.27 | 0.16 | 0.16 | 0.16 | 0.23 | 0.1292 | 0.1931 | 0.1788 |
| Rate of return | 2.36% | 1.76% | 2.06% | 2.96% | 4.28% | 4.41% | 6.59% | 6.1% |
| EPS 2 | 0.323 | -0.144 | -0.337 | -2.177 | 0.326 | -0.503 | 0.166 | 0.4155 |
| Distribution rate | 83.6% | -111% | -47.5% | -7.35% | 70.6% | -25.7% | 116% | 43% |
| Net sales 1 | 10,185 | 9,324 | 10,458 | 9,437 | 7,790 | 7,192 | 9,584 | 9,657 |
| EBITDA 1 | 757 | 629 | 544 | 669 | 914 | 137.8 | 605.4 | 615.8 |
| EBIT 1 | 609 | 483 | 404 | 549 | 821 | 77.28 | 555.5 | 551.6 |
| Net income 1 | 222 | -99 | -232 | -1,052 | 225 | -239 | 266.6 | 374.3 |
| Net Debt 1 | 695 | 1,060 | 2,381 | 3,176 | 3,433 | 2,690 | 1,615 | 1,941 |
| Reference price 2 | 11.460 | 9.110 | 7.750 | 5.410 | 5.380 | 2.930 | 2.930 | 2.930 |
| Nbr of stocks (in thousands) | 683,586 | 683,158 | 683,322 | 683,792 | 684,193 | 681,891 | - | - |
| Announcement Date | 15/08/21 | 21/08/22 | 13/08/23 | 18/08/24 | 17/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.98x | 4.67x | 12.82x | 3.34% | 43.25B | |
| 8.88x | 1.51x | 7.54x | 4.02% | 31.99B | |
| 22.97x | 4.45x | 18.67x | 1.11% | 31.47B | |
| 6.24x | 0.77x | 1.56x | 8.13% | 29.6B | |
| 15.43x | 3.17x | 15.67x | 2.27% | 25.91B | |
| 15.98x | 1.02x | 6.73x | 2.33% | 22.19B | |
| 11.55x | 1.76x | 14.96x | 3.27% | 21.36B | |
| 9.49x | 2.29x | 7.88x | 3.92% | 20.73B | |
| 15.4x | 6.69x | 18.98x | 1.23% | 20.45B | |
| Average | 13.44x | 2.93x | 11.64x | 3.29% | 27.44B | |
| Weighted average by Cap. | 13.58x | 3.00x | 11.56x | 3.38% |
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
- LLC Stock
- LLESY Stock
- Valuation Lendlease Group
Select your edition
All financial news and data tailored to specific country editions
