|
Market Closed -
Australian S.E.
08:10:13 15/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4.590 AUD | +1.55% |
|
-1.92% | -20.73% |
| 10-05 | Aspen Group Fiscal Q1 Underlying Earnings Up, Rent Revenue Up | MT |
| 09-21 | Aspen Group(ASX:APZ) added to S&P Global BMI Index | CI |
Company Valuation: Aspen Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 227.9 | 314 | 356.4 | 894.2 | 1,186 | 1,036 | - | - |
| Change | - | 37.77% | 13.51% | 150.9% | 32.64% | -12.65% | - | - |
| Enterprise Value (EV) 1 | 227.9 | 314 | 551.8 | 1,015 | 1,340 | 1,194 | 1,197 | 1,220 |
| Change | - | 37.77% | 75.74% | 83.99% | 31.98% | -10.87% | 0.25% | 1.94% |
| P/E | - | - | 6.85x | 14.3x | 16.6x | 13x | 11.2x | 10.2x |
| PBR | - | - | - | - | - | 1.53x | 1.38x | 1.24x |
| PEG | - | - | - | 2.39x | 1.2x | 1.2x | 0.7x | 1x |
| Capitalization / Revenue | 15.4x | 12.9x | 11.6x | 25.6x | 28x | 22.7x | 21.2x | 20.1x |
| EV / Revenue | 15.4x | 12.9x | 17.9x | 29x | 31.6x | 26.2x | 24.4x | 23.6x |
| EV / EBITDA | 16.8x | 12.8x | 17.1x | 24.5x | 24.7x | 17.8x | 15.5x | 14.4x |
| EV / EBIT | 18.1x | 13.4x | 18x | 25.5x | 25.6x | 18.4x | 16.1x | 14.8x |
| EV / FCF | - | - | - | - | 25.8x | 105x | 71.1x | 55.2x |
| FCF Yield | - | - | - | - | 3.88% | 0.95% | 1.41% | 1.81% |
| Dividend per Share 2 | 0.066 | 0.0775 | 0.085 | 0.1 | 0.11 | 0.1202 | 0.1307 | 0.1413 |
| Rate of return | 4.49% | 4.43% | 4.75% | 2.53% | 2.11% | 2.66% | 2.89% | 3.13% |
| EPS 2 | - | - | 0.2612 | 0.2768 | 0.3137 | 0.3471 | 0.402 | 0.4432 |
| Distribution rate | - | - | 32.5% | 36.1% | 35.1% | 34.6% | 32.5% | 31.9% |
| Net sales 1 | 14.84 | 24.31 | 30.79 | 34.97 | 42.43 | 45.58 | 48.98 | 51.65 |
| EBITDA 1 | 13.6 | 24.6 | 32.21 | 41.39 | 54.18 | 66.99 | 77.47 | 84.95 |
| EBIT 1 | 12.61 | 23.4 | 30.72 | 39.84 | 52.44 | 64.88 | 74.21 | 82.42 |
| Net income 1 | 75.38 | 54.4 | 48.44 | 57.05 | 72.57 | 68.44 | 77.88 | 92.06 |
| Net Debt 1 | - | - | 195.4 | 121 | 153.7 | 158.2 | 161.2 | 184.4 |
| Reference price 2 | 1.470 | 1.750 | 1.790 | 3.950 | 5.210 | 4.520 | 4.520 | 4.520 |
| Nbr of stocks (in thousands) | 155,043 | 179,421 | 199,109 | 226,385 | 227,665 | 229,234 | - | - |
| Announcement Date | 8/17/22 A | 8/17/23 A | 8/15/24 A | 8/20/25 A | 8/17/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.02x | 26.21x | 17.83x | 2.66% | 721M | |
| 59.04x | - | - | - | 63.25B | |
| 12.53x | 4.39x | 11.26x | 3.84% | 39.65B | |
| 8.31x | 1.48x | 8.22x | 4.26% | 27.66B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 16.97x | 3.84x | 15.45x | 1.44% | 26.01B | |
| 13.21x | 3.02x | 14.45x | 2.65% | 24.22B | |
| 8.18x | 2.92x | 6.81x | -.--% | 19.35B | |
| 9.84x | 1.92x | 7.92x | 4.27% | 19.78B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.44x | 5.04x | 9.61x | 3.42% | 26.76B | |
| Weighted average by Cap. | 22.00x | 2.63x | 8.95x | 3.7% |
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
- APZ Stock
- Valuation Aspen Group
Select your edition
All financial news and data tailored to specific country editions
