|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.000 AUD | -1.32% |
|
-6.54% | -42.31% |
| 07-02 | Scandal-hit KPMG Australia appoints new chair, faces fresh criticism | RE |
| 07-02 | Lendlease Group Completes Sale of The Exchange TRX Stake | MT |
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 | 2,046 | - | - |
| Change | - | -20.56% | -14.91% | -30.15% | -0.5% | -44.43% | - | - |
| Enterprise Value (EV) 1 | 8,529 | 7,284 | 7,677 | 6,875 | 7,114 | 4,879 | 3,589 | 4,142 |
| Change | - | -14.6% | 5.4% | -10.44% | 3.47% | -31.41% | -26.44% | 15.42% |
| P/E | 35.5x | -63.3x | -23x | -2.49x | 16.5x | -4.55x | 13x | 8.82x |
| PBR | 1.14x | 0.9x | 0.81x | 0.77x | 0.72x | 0.41x | 0.38x | 0.37x |
| PEG | - | 0x | -0x | -0x | -0x | 0x | -0x | 0.2x |
| Capitalization / Revenue | 0.77x | 0.67x | 0.51x | 0.39x | 0.47x | 0.32x | 0.19x | 0.19x |
| EV / Revenue | 0.84x | 0.78x | 0.73x | 0.73x | 0.91x | 0.76x | 0.34x | 0.38x |
| EV / EBITDA | 11.3x | 11.6x | 14.1x | 10.3x | 7.78x | -18.9x | 6.92x | 6.92x |
| EV / EBIT | 14x | 15.1x | 19x | 12.5x | 8.66x | -16.3x | 7.38x | 8.87x |
| EV / FCF | 28x | -25.7x | -6.17x | -6.56x | -6.74x | -11.3x | 2.19x | 10.3x |
| FCF Yield | 3.58% | -3.89% | -16.2% | -15.2% | -14.8% | -8.83% | 45.7% | 9.7% |
| Dividend per Share 2 | 0.27 | 0.16 | 0.16 | 0.16 | 0.23 | 0.1236 | 0.165 | 0.187 |
| Rate of return | 2.36% | 1.76% | 2.06% | 2.96% | 4.28% | 4.12% | 5.5% | 6.23% |
| EPS 2 | 0.323 | -0.144 | -0.337 | -2.177 | 0.326 | -0.66 | 0.23 | 0.34 |
| Distribution rate | 83.6% | -111% | -47.5% | -7.35% | 70.6% | -18.7% | 71.7% | 55% |
| Net sales 1 | 10,185 | 9,324 | 10,458 | 9,437 | 7,790 | 6,436 | 10,640 | 10,906 |
| EBITDA 1 | 757 | 629 | 544 | 669 | 914 | -257.6 | 518.7 | 598.7 |
| EBIT 1 | 609 | 483 | 404 | 549 | 821 | -299.2 | 486 | 467 |
| Net income 1 | 222 | -99 | -232 | -1,052 | 225 | -239 | 373.1 | 416.5 |
| Net Debt 1 | 695 | 1,060 | 2,381 | 3,176 | 3,433 | 2,834 | 1,543 | 2,097 |
| Reference price 2 | 11.460 | 9.110 | 7.750 | 5.410 | 5.380 | 3.000 | 3.000 | 3.000 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -4.61x | 0.76x | -19.05x | 4.06% | 1.44B | |
| 14.86x | 4.71x | 12.79x | 3.39% | 42.53B | |
| 21.3x | 4.32x | 17.71x | 1.18% | 31.52B | |
| 6.05x | 0.73x | 1.51x | 8.25% | 29.17B | |
| 8.12x | 1.43x | 7.17x | 4.39% | 29.22B | |
| 14.39x | 3.12x | 14.93x | 2.44% | 25.79B | |
| 15.9x | 1.01x | 6.7x | 2.34% | 22.08B | |
| 15.52x | 6.91x | 18.55x | 1.38% | 21.96B | |
| 9.04x | 2.2x | 7.55x | 4.11% | 19.73B | |
| Average | 11.17x | 2.80x | 7.54x | 3.51% | 24.83B | |
| Weighted average by Cap. | 13.21x | 3.13x | 10.82x | 3.5% |
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
- Valuation Lendlease Group
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
