|
Market Closed -
Australian S.E.
09:10:12 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.755 AUD | -1.68% |
|
-4.36% | -14.39% |
| 09-04 | ASX Most Active Stocks | MT |
| 08-19 | Mirvac's Fiscal 2027 Operating EPS Growth Guidance 'Solid' in Tough Residential Property Backdrop, Jefferies Says | MT |
Company Valuation: Mirvac Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,788 | 8,918 | 7,379 | 8,681 | 6,787 | 6,925 | - | - |
| Change | - | 14.51% | -17.26% | 17.65% | -21.82% | 2.03% | - | - |
| Enterprise Value (EV) 1 | 11,521 | 13,336 | 11,524 | 12,909 | 10,337 | 10,795 | 10,849 | 11,039 |
| Change | - | 15.76% | -13.59% | 12.02% | -19.92% | 4.43% | 0.5% | 1.75% |
| P/E | 8.59x | -53.8x | -9.17x | 129x | 10x | 12x | 10.7x | 10.6x |
| PBR | 0.7x | 0.84x | 0.79x | 0.96x | 0.73x | 0.68x | 0.66x | 0.64x |
| PEG | - | 0x | -0x | -1x | 0x | -0.8x | 0.8x | 11.62x |
| Capitalization / Revenue | 9.91x | 11.5x | 10.5x | 13.5x | 10.6x | 7.06x | 6.65x | 6.39x |
| EV / Revenue | 14.7x | 17.2x | 16.3x | 20x | 16.1x | 11x | 10.4x | 10.2x |
| EV / EBITDA | 13.5x | 15.9x | 12.3x | 16x | 11.6x | 12.6x | 11.7x | 11.9x |
| EV / EBIT | 14.9x | 17.4x | 13.4x | 17.5x | 12.5x | 12.5x | 11.6x | 11.8x |
| EV / FCF | 13x | -222x | 21.3x | 23.6x | 11.9x | 61.7x | 39.9x | 55.3x |
| FCF Yield | 7.72% | -0.45% | 4.69% | 4.25% | 8.43% | 1.62% | 2.51% | 1.81% |
| Dividend per Share 2 | 0.102 | 0.105 | 0.105 | 0.09 | 0.095 | 0.1008 | 0.1075 | 0.1125 |
| Rate of return | 5.16% | 4.65% | 5.61% | 4.09% | 5.52% | 5.75% | 6.12% | 6.41% |
| EPS 2 | 0.23 | -0.042 | -0.204 | 0.017 | 0.172 | 0.1458 | 0.1645 | 0.166 |
| Distribution rate | 44.3% | -250% | -51.5% | 529% | 55.2% | 69.2% | 65.3% | 67.8% |
| Net sales 1 | 786 | 777 | 705 | 644 | 641 | 981 | 1,042 | 1,083 |
| EBITDA 1 | 856 | 840 | 935 | 805 | 889 | 856.3 | 928.3 | 924.9 |
| EBIT 1 | 773 | 767 | 860 | 736 | 826 | 861.5 | 932.5 | 937.4 |
| Net income 1 | 906 | -165 | -805 | 68 | 677 | 573.9 | 630.1 | 630.2 |
| Net Debt 1 | 3,733 | 4,418 | 4,145 | 4,228 | 3,550 | 3,870 | 3,924 | 4,114 |
| Reference price 2 | 1.975 | 2.260 | 1.870 | 2.200 | 1.720 | 1.755 | 1.755 | 1.755 |
| Nbr of stocks (in thousands) | 3,943,069 | 3,945,860 | 3,945,860 | 3,945,860 | 3,945,860 | 3,945,860 | - | - |
| Announcement Date | 8/10/22 A | 8/15/23 A | 8/7/24 A | 8/14/25 A | 8/18/26 A | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.04x | 11x | 12.61x | 5.75% | 4.97B | |
| 22.95x | 13.28x | 15.56x | 5.42% | 15.75B | |
| 7.88x | 13.4x | 17.3x | 6.67% | 6.32B | |
| 21.87x | 13.88x | 15.57x | 4.41% | 6.23B | |
| 11.47x | 14.06x | 14.99x | 5.57% | 6.03B | |
| 9.44x | 16.35x | 19.7x | 8.5% | 5.67B | |
| 9.54x | 14.33x | 15.31x | 7.24% | 5.64B | |
| 8.08x | 13.51x | 17.34x | 6.16% | 5.53B | |
| 19.32x | 10.13x | 12.87x | 6.25% | 4.53B | |
| Average | 13.62x | 13.33x | 15.69x | 6.22% | 6.74B | |
| Weighted average by Cap. | 15.10x | 13.41x | 15.77x | 6.07% |
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
- MGR Stock
- Valuation Mirvac Group
Select your edition
All financial news and data tailored to specific country editions
