|
Market Closed -
Australian S.E.
04:10:08 25/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2.400 AUD | -1.64% |
|
-8.75% | -53.85% |
| 11/09 | Lendlease Group's Stratford Cross Receives Well Community Gold Certification | MT |
| 03/09 | Ex-KPMG Australia executive sues firm after sacking over audit leak scandal | RE |
Company Valuation: Lendlease Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,224 | 5,296 | 3,699 | 3,681 | 2,203 | 1,637 | - | - |
| Change | - | -14.91% | -30.15% | -0.5% | -40.16% | -25.7% | - | - |
| Enterprise Value (EV) 1 | 7,284 | 7,677 | 6,875 | 7,114 | 5,925 | 3,539 | 4,368 | 4,521 |
| Change | - | 5.4% | -10.44% | 3.47% | -16.72% | -40.27% | 23.44% | 3.5% |
| P/E | -63.3x | -23x | -2.49x | 16.5x | -2.98x | 141x | 40x | 5.07x |
| PBR | 0.9x | 0.81x | 0.77x | 0.72x | 0.46x | 0.33x | 0.31x | 0.32x |
| PEG | - | -0x | -0x | -0x | 0x | -1x | 0x | 0x |
| Capitalization / Revenue | 0.67x | 0.51x | 0.39x | 0.47x | 0.4x | 0.2x | 0.16x | 0.18x |
| EV / Revenue | 0.78x | 0.73x | 0.73x | 0.91x | 1.08x | 0.44x | 0.43x | 0.5x |
| EV / EBITDA | 11.6x | 14.1x | 10.3x | 7.78x | -33.1x | 7.86x | 9.51x | 7.91x |
| EV / EBIT | 15.1x | 19x | 12.5x | 8.66x | -23.6x | 10.4x | 11.8x | 9.03x |
| EV / FCF | -25.7x | -6.17x | -6.56x | -6.74x | -2.6x | 2.29x | 8.66x | -90.5x |
| FCF Yield | -3.89% | -16.2% | -15.2% | -14.8% | -38.5% | 43.8% | 11.5% | -1.11% |
| Dividend per Share 2 | 0.16 | 0.16 | 0.16 | 0.23 | 0.157 | 0.1586 | 0.1234 | 0.147 |
| Rate of return | 1.76% | 2.06% | 2.96% | 4.28% | 4.86% | 6.61% | 5.14% | 6.13% |
| EPS 2 | -0.144 | -0.337 | -2.177 | 0.326 | -1.084 | 0.017 | 0.06 | 0.473 |
| Distribution rate | -111% | -47.5% | -7.35% | 70.6% | -14.5% | 933% | 206% | 31.1% |
| Net sales 1 | 9,324 | 10,458 | 9,437 | 7,790 | 5,503 | 8,122 | 10,060 | 9,028 |
| EBITDA 1 | 629 | 544 | 669 | 914 | -179 | 449.9 | 459.4 | 571.5 |
| EBIT 1 | 483 | 404 | 549 | 821 | -251 | 339.2 | 369.6 | 500.4 |
| Net income 1 | -99 | -232 | -1,052 | 225 | -749 | 115.1 | 107.3 | 330.6 |
| Net Debt 1 | 1,060 | 2,381 | 3,176 | 3,433 | 3,722 | 1,902 | 2,731 | 2,884 |
| Reference price 2 | 9.110 | 7.750 | 5.410 | 5.380 | 3.230 | 2.400 | 2.400 | 2.400 |
| Nbr of stocks (in thousands) | 683,158 | 683,322 | 683,792 | 684,193 | 681,891 | 681,891 | - | - |
| Announcement Date | 21/8/22 | 13/8/23 | 18/8/24 | 17/8/25 | 16/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 143.53x | 0.44x | 7.93x | 6.5% | 1.17B | |
| 14.04x | 4.55x | 12.24x | 3.61% | 39.98B | |
| 5.75x | 0.78x | 1.61x | 8.56% | 28.11B | |
| 17.96x | 3.96x | 15.93x | 1.36% | 27.51B | |
| 7.9x | 1.42x | 7.84x | 4.47% | 26.42B | |
| 13.87x | 3.09x | 14.78x | 2.52% | 25.41B | |
| 10.25x | 2.01x | 8.28x | 4.1% | 20.61B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 37.7x | 13.82x | 34.8x | 3.15% | 18.2B | |
| 13.13x | 6.41x | 16.86x | 1.66% | 18.68B | |
| Average | 27.22x | 3.74x | 12.35x | 3.87% | 22.68B | |
| Weighted average by Cap. | 14.36x | 3.80x | 12.13x | 3.71% |
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
Select your edition
All financial news and data tailored to specific country editions
