Valuation Aspen Group

Stocks

Market Closed - Australian S.E. Other stock markets 09:10:12 06/08/2026 +03			5-day change	1st Jan Change
5.290 ^AUD	+1.93%		+4.34%	-8.64%

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	1,204	-	-
Change	-	49.51%	37.77%	13.51%	150.9%	34.68%	-	-
Enterprise Value (EV) ¹	152.4	227.9	314	551.8	1,015	1,347	1,345	1,342
Change	-	49.51%	37.77%	75.74%	83.99%	32.65%	-0.12%	-0.23%
P/E	6.01x	-	-	6.85x	14.3x	14.7x	11.7x	10.6x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	2.39x	0.5x	0.5x	1x
Capitalization / Revenue	10.3x	15.4x	12.9x	11.6x	25.6x	29.1x	26.5x	24.5x
EV / Revenue	10.3x	15.4x	12.9x	17.9x	29x	32.5x	29.6x	27.3x
EV / EBITDA	14.7x	16.8x	12.8x	17.1x	24.5x	25x	20.8x	18.1x
EV / EBIT	15.9x	18.1x	13.4x	18x	25.5x	25.4x	20.9x	18.7x
EV / FCF	-	-	-	-	-	49.9x	105x	81.8x
FCF Yield	-	-	-	-	-	2%	0.95%	1.22%
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%	2.08%	2.33%	2.56%
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	5.290	5.290	5.290
Nbr of stocks (in thousands)	116,368	155,043	179,421	199,109	226,385	227,665	-	-
Announcement Date	8/19/21 A	8/17/22 A	8/17/23 A	8/15/24 A	8/20/25 A	-	-	-

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	14.38x	31.95x	24.59x	2.12%	834M
SUN HUNG KAI PROPERTIES LIMITED	15.81x	4.97x	13.39x	3.21%	44.96B
CHINA RESOURCES LAND LIMITED	8.7x	1.5x	7.85x	4.08%	30.07B
MITSUBISHI ESTATE CO., LTD.	18.88x	4.02x	16.4x	1.32%	28.9B
EMAAR PROPERTIES	6.02x	0.74x	1.53x	8.36%	28.78B
MITSUI FUDOSAN CO., LTD.	13.7x	3.04x	14.59x	2.56%	25.3B
ALPHA DHABI HOLDING	8.43x	0.93x	3.4x	2.65%	21.55B
CK ASSET HOLDINGS LIMITED	9.12x	2.36x	7.24x	3.82%	21.5B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.1x	6.63x	17.74x	1.51%	20.59B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.11x	1.64x	14.19x	3.74%	18.42B
Average	11.92x	5.78x	12.09x	3.34%	24.09B
Weighted average by Cap.	12.05x	3.10x	10.80x	3.54%