|
Market Closed -
Australian S.E.
09:11:17 16/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 2.590 AUD | -1.89% |
|
-11.00% | -50.19% |
| 09-11 | Lendlease Group's Stratford Cross Receives Well Community Gold Certification | MT |
| 09-03 | 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 | 1,800 | - | - |
| Change | - | -14.91% | -30.15% | -0.5% | -40.16% | -18.27% | - | - |
| Enterprise Value (EV) 1 | 7,284 | 7,677 | 6,875 | 7,114 | 5,925 | 3,702 | 4,532 | 4,684 |
| Change | - | 5.4% | -10.44% | 3.47% | -16.72% | -37.51% | 22.4% | 3.37% |
| P/E | -63.3x | -23x | -2.49x | 16.5x | -2.98x | 155x | 44x | 5.58x |
| PBR | 0.9x | 0.81x | 0.77x | 0.72x | 0.46x | 0.36x | 0.34x | 0.35x |
| PEG | - | -0x | -0x | -0x | 0x | -2x | 0x | 0x |
| Capitalization / Revenue | 0.67x | 0.51x | 0.39x | 0.47x | 0.4x | 0.22x | 0.18x | 0.2x |
| EV / Revenue | 0.78x | 0.73x | 0.73x | 0.91x | 1.08x | 0.46x | 0.45x | 0.52x |
| EV / EBITDA | 11.6x | 14.1x | 10.3x | 7.78x | -33.1x | 8.23x | 9.86x | 8.2x |
| EV / EBIT | 15.1x | 19x | 12.5x | 8.66x | -23.6x | 10.9x | 12.3x | 9.36x |
| EV / FCF | -25.7x | -6.17x | -6.56x | -6.74x | -2.6x | 2.39x | 8.99x | -93.8x |
| FCF Yield | -3.89% | -16.2% | -15.2% | -14.8% | -38.5% | 41.8% | 11.1% | -1.07% |
| 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% | 6.01% | 4.68% | 5.57% |
| 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 | 2.640 | 2.640 | 2.640 |
| Nbr of stocks (in thousands) | 683,158 | 683,322 | 683,792 | 684,193 | 681,891 | 681,891 | - | - |
| Announcement Date | 8/21/22 A | 8/13/23 A | 8/18/24 A | 8/17/25 A | 8/16/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 155.29x | 0.46x | 8.23x | 6.01% | 1.28B | |
| 14.13x | 4.58x | 12.31x | 3.58% | 40.23B | |
| 17.54x | 3.91x | 15.73x | 1.4% | 27.53B | |
| 5.65x | 0.73x | 1.53x | 8.8% | 27.34B | |
| 7.75x | 1.41x | 7.77x | 4.57% | 25.89B | |
| 13.6x | 3.06x | 14.65x | 2.57% | 25.53B | |
| 10.3x | 2.08x | 8.84x | 4.08% | 20.7B | |
| 8x | 0.89x | 3.23x | 2.79% | 20.46B | |
| 12.92x | 6.37x | 16.74x | 1.68% | 18.84B | |
| 36.56x | 13.51x | 34x | 3.25% | 17.71B | |
| Average | 28.17x | 3.70x | 12.30x | 3.87% | 22.55B | |
| Weighted average by Cap. | 14.28x | 3.76x | 12.07x | 3.75% |
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
