Company Valuation: SEEK Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 7,438 7,694 7,609 8,571 4,811 5,098 - -
Change - 3.44% -1.11% 12.65% -43.87% 5.95% - -
Enterprise Value (EV) 1 8,484 8,752 8,637 9,511 5,768 6,085 6,025 5,964
Change - 3.17% -1.32% 10.12% -39.36% 5.5% -0.99% -1.01%
P/E 44.2x 7.57x -75.5x 35.2x -12.9x 26.7x 21.2x 17.5x
PBR 4.11x 2.88x 2.94x 3.18x 2.26x 2.38x 2.35x 2.31x
PEG - 0x 1x -0x 0x -0x 0.8x 0.8x
Capitalization / Revenue 6.66x 6.28x 7.02x 7.81x 3.75x 4.06x 3.7x 3.39x
EV / Revenue 7.6x 7.14x 7.97x 8.67x 4.49x 4.85x 4.37x 3.96x
EV / EBITDA 16.7x 16x 18.4x 20.7x 10.9x 11x 9.54x 8.41x
EV / EBIT 20.2x 19.9x 25.4x 30.9x 15.7x 16.3x 13.5x 11.4x
EV / FCF 32.2x 67.2x 54x 47.6x 23.4x 24.2x 20.7x 17.5x
FCF Yield 3.11% 1.49% 1.85% 2.1% 4.27% 4.12% 4.82% 5.73%
Dividend per Share 2 0.44 0.47 0.35 0.46 0.52 0.5423 0.6549 0.7854
Rate of return 2.1% 2.16% 1.64% 1.91% 3.87% 3.8% 4.59% 5.5%
EPS 2 0.475 2.869 -0.283 0.684 -1.039 0.5352 0.672 0.8149
Distribution rate 92.6% 16.4% -124% 67.3% -50% 101% 97.4% 96.4%
Net sales 1 1,116 1,225 1,084 1,097 1,284 1,255 1,378 1,506
EBITDA 1 509.1 546.1 468.9 459.2 529.9 554.2 631.7 709.3
EBIT 1 419.4 439 340.3 308.1 367.9 373.5 447.4 523.3
Net income 1 168.8 1,024 -100.9 245.2 -371.3 188 239.7 297.7
Net Debt 1 1,046 1,058 1,028 939.5 956.4 986.8 926.7 865.8
Reference price 2 21.00 21.72 21.36 24.05 13.45 14.28 14.28 14.28
Nbr of stocks (in thousands) 354,182 354,236 356,218 356,399 357,730 357,002 - -
Announcement Date 8/15/22 8/14/23 8/12/24 8/18/25 8/11/26 - - -
1AUD in Million2AUD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - SEEK Limited

Historical PBR trend

Valuation ratios - PBR - SEEK Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SEEK Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SEEK Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - SEEK Limited
  1. Stock Market
  2. Stocks
  3. SEK Stock
  4. Valuation SEEK Limited