Valuation Reef Casino Trust

Stocks

Market Closed - Australian S.E. 08:39:37 19/08/2026 +03			5-day change	1st Jan Change
3.770 ^AUD	+0.27%		-2.08%	+7.10%

08-14	Iris Cairns Property Trust completed the acquisition of Reef Casino Trust from Accor Casino Investments Australia Pty Ltd., Casinos Austria International Limited and others.	CI
08-07	Reef Casino Trust Says Third Supplementary Target's Statement Lodged with ASIC in Iris Takeover Bid	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	68.48	77.69	75.7	80.18	72.21	87.65
Change	-	13.45%	-2.56%	5.92%	-9.94%	21.38%
Enterprise Value (EV) ¹	64.6	68.57	62.35	72.94	69.03	84.84
Change	-	6.16%	-9.07%	16.98%	-5.36%	22.91%
P/E	-328x	10.6x	8.42x	14.9x	14.2x	16.2x
PBR	7.78x	6.06x	5.32x	6.97x	6.36x	7.19x
PEG	-	-0x	0.4x	-0.4x	-2.66x	2.53x
Capitalization / Revenue	4.37x	2.89x	2.48x	3.05x	2.83x	3.28x
EV / Revenue	4.12x	2.55x	2.04x	2.77x	2.71x	3.17x
EV / EBITDA	7.42x	3.65x	2.86x	4.73x	4.76x	5.4x
EV / EBIT	12.8x	4.63x	3.45x	6.43x	6.72x	7.7x
EV / FCF	15.3x	10.8x	7.41x	232x	-62.9x	40.7x
FCF Yield	6.54%	9.26%	13.5%	0.43%	-1.59%	2.46%
Dividend per Share ²	0.0976	0.2958	0.3617	0.2169	0.2042	0.2173
Rate of return	3.55%	9.48%	11.9%	6.74%	7.04%	6.17%
EPS ²	-0.008393	0.2956	0.3612	0.2157	0.2042	0.2173
Distribution rate	-1,163%	100%	100%	101%	100%	100%
Net sales ¹	15.66	26.87	30.52	26.29	25.52	26.74
EBITDA ¹	8.701	18.77	21.8	15.41	14.51	15.71
EBIT ¹	5.048	14.82	18.07	11.34	10.27	11.01
Net income ¹	-0.209	7.361	8.993	5.371	5.084	5.41
Net Debt ¹	-3.879	-9.116	-13.34	-7.24	-3.185	-2.811
Reference price ²	2.750	3.120	3.040	3.220	2.900	3.520
Nbr of stocks (in thousands)	24,901	24,901	24,901	24,901	24,901	24,901
Announcement Date	2/24/21 A	3/20/22 A	2/24/23 A	2/22/24 A	2/20/25 A	2/19/26 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.($)
REEF CASINO TRUST	-	-	-	-	66.42M
SUN HUNG KAI PROPERTIES LIMITED	15.22x	4.85x	13.05x	3.33%	43.33B
CHINA RESOURCES LAND LIMITED	9x	1.53x	8.01x	3.94%	31.13B
MITSUBISHI ESTATE CO., LTD.	17.84x	3.98x	16.25x	1.38%	27.14B
EMAAR PROPERTIES	5.5x	0.67x	1.42x	9.06%	26.57B
MITSUI FUDOSAN CO., LTD.	13.43x	3.03x	14.6x	2.62%	24.36B
ALPHA DHABI HOLDING	8.07x	0.89x	3.26x	2.77%	20.65B
CK ASSET HOLDINGS LIMITED	10.77x	2.08x	9.73x	4.13%	20.39B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.52x	17.43x	1.6%	19.18B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.63x	1.68x	14.54x	3.55%	19.38B
Average	11.53x	2.80x	10.92x	3.6%	23.22B
Weighted average by Cap.	11.82x	2.91x	10.90x	3.66%