Valuation REA Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 12:10:23 2026-02-18 am EST			5-day change	1st Jan Change
163.73 ^AUD	+0.81%		-5.28%	-10.72%

Feb. 10	REA Group Says realestate.com.au Launches ChatGPT Real Estate App	MT
Feb. 09	REA Group Limited agreed to acquire 70% stake in Simplicity Loans and Advisory Pty Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	22,332	14,775	18,897	25,982	31,746	21,439	-	-
Change	-	-33.84%	27.89%	37.5%	22.18%	-32.47%	-	-
Enterprise Value (EV) ¹	22,659	15,014	19,040	26,059	31,388	20,975	20,690	20,348
Change	-	-33.74%	26.82%	36.86%	20.45%	-33.18%	-1.36%	-1.65%
P/E ratio	69.1x	38.4x	53x	85.8x	46.8x	34x	29.3x	25.4x
PBR	19.6x	11.3x	12.9x	16.9x	16.6x	10.2x	8.94x	7.67x
PEG	-	2x	-7.15x	-5.7x	0x	-4.94x	1.8x	1.6x
Capitalization / Revenue	24.1x	12.7x	16x	17.9x	19x	11.9x	10.8x	9.71x
EV / Revenue	24.4x	12.9x	16.1x	17.9x	18.8x	11.7x	10.4x	9.22x
EV / EBITDA	40.1x	22.3x	30x	32.6x	33.3x	20.1x	17.4x	15.1x
EV / EBIT	47x	25.9x	35x	38x	39x	23.2x	20x	17.1x
EV / FCF	89x	38.2x	53.6x	56.1x	58.4x	33.6x	28.3x	24.4x
FCF Yield	1.12%	2.61%	1.87%	1.78%	1.71%	2.98%	3.53%	4.09%
Dividend per Share ²	1.31	1.64	1.58	1.89	2.48	2.8	3.257	3.789
Rate of return	0.78%	1.47%	1.1%	0.96%	1.03%	1.72%	2.01%	2.33%
EPS ²	2.446	2.913	2.697	2.291	5.134	4.78	5.541	6.399
Distribution rate	53.6%	56.3%	58.6%	82.5%	48.3%	58.6%	58.8%	59.2%
Net sales ¹	927.8	1,160	1,183	1,453	1,673	1,796	1,986	2,207
EBITDA ¹	564.8	673.5	635	798.6	943.3	1,045	1,190	1,350
EBIT ¹	482.1	580.4	544.5	685.1	803.9	902.6	1,037	1,188
Net income ¹	313	384.8	356.1	302.8	677.9	632.1	729.6	843.5
Net Debt ¹	326.7	238.8	143.4	77	-358.1	-464.8	-749.5	-1,092
Reference price ²	169.03	111.83	143.03	196.66	240.49	162.42	162.42	162.42
Nbr of stocks (in thousands)	132,117	132,122	132,117	132,117	132,004	132,000	-	-
Announcement Date	8/5/21	8/8/22	8/10/23	8/8/24	8/5/25	-	-	-

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.($)
REA GROUP LIMITED	33.98x	11.68x	20.08x	1.72%	15.14B
TENCENT HOLDINGS LIMITED	19.67x	5.53x	12.67x	1.02%	621B
NETFLIX, INC.	24.67x	6.45x	19.37x	-.--%	325B
UBER TECHNOLOGIES, INC.	21.05x	2.44x	13.04x	-.--%	145B
PROSUS N.V.	11.16x	14.27x	140.9x	0.36%	120B
SPOTIFY TECHNOLOGY S.A.	29.92x	3.69x	23.01x	-.--%	95.26B
AIRBNB, INC.	25.12x	4.58x	13.03x	-.--%	74.48B
DOORDASH, INC.	72.3x	4.95x	24.59x	-.--%	69.97B
SK SQUARE CO., LTD.	9.59x	38x	8.1x	-.--%	51.01B
NASPERS LIMITED	9.26x	4.44x	48.78x	0.44%	42.59B
Average	25.67x	9.60x	32.36x	0.35%	155.97B
Weighted average by Cap.	22.96x	7.01x	26.05x	0.46%