Valuation Lendlease Group OTC Markets

Stocks

Market Closed - OTC Markets 01:30:50 2026-10-30 pm EDT			5-day change	1st Jan Change
1.677 ^USD	-2.74%		-8.83%	-51.93%

Oct. 28	NRW Holdings Unit Awarded AU$134 Million in Packages of Work for Lendlease at Canberra National Security Office Precinct	MT
Oct. 22	Lendlease Group's Outlook Cut to Negative by Fitch Ratings on Slower Capital Recycling	MT

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	1,562	-	-
Change	-	-14.91%	-30.15%	-0.5%	-40.16%	-29.1%	-	-
Enterprise Value (EV) ¹	7,284	7,677	6,875	7,114	5,925	3,460	4,286	4,438
Change	-	5.4%	-10.44%	3.47%	-16.72%	-41.6%	23.88%	3.54%
P/E	-63.3x	-23x	-2.49x	16.5x	-2.98x	135x	38.2x	4.84x
PBR	0.9x	0.81x	0.77x	0.72x	0.46x	0.31x	0.29x	0.31x
PEG	-	-0x	-0x	-0x	0x	-1x	0x	0x
Capitalization / Revenue	0.67x	0.51x	0.39x	0.47x	0.4x	0.19x	0.16x	0.17x
EV / Revenue	0.78x	0.73x	0.73x	0.91x	1.08x	0.43x	0.43x	0.49x
EV / EBITDA	11.6x	14.1x	10.3x	7.78x	-33.1x	7.69x	9.33x	7.76x
EV / EBIT	15.1x	19x	12.5x	8.66x	-23.6x	10.2x	11.6x	8.88x
EV / FCF	-25.7x	-6.17x	-6.56x	-6.74x	-2.6x	2.23x	8.5x	-88.8x
FCF Yield	-3.89%	-16.2%	-15.2%	-14.8%	-38.5%	44.8%	11.8%	-1.13%
Dividend per Share ²	0.16	0.16	0.16	0.23	0.157	0.1582	0.1234	0.147
Rate of return	1.76%	2.06%	2.96%	4.28%	4.86%	6.91%	5.39%	6.42%
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%	931%	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	338.7	369.3	500
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	1,898	2,724	2,876
Reference price ²	9.110	7.750	5.410	5.380	3.230	2.290	2.290	2.290
Nbr of stocks (in thousands)	683,158	683,322	683,792	684,193	681,891	681,891	-	-
Announcement Date	8/21/22	8/13/23	8/18/24	8/17/25	8/16/26	-	-	-

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.($)
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.69x	2.44x	8.73x	3.48%	30.93B
Weighted average by Cap.	24.63x	2.62x	9.23x	3.62%