|
Market Closed -
Australian S.E.
10:40:07 19/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 4.600 AUD | +0.88% |
|
-3.56% | -20.55% |
| 16/10 | Aspen Group Completes Sale of Two New South Wales Holiday Parks | MT |
| 05/10 | Aspen Group Fiscal Q1 Underlying Earnings Up, Rent Revenue Up | MT |
Company Valuation: Aspen Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 227.9 | 314 | 356.4 | 894.2 | 1,186 | 1,054 | - | - |
| Change | - | 37.77% | 13.51% | 150.9% | 32.64% | -11.1% | - | - |
| Enterprise Value (EV) 1 | 227.9 | 314 | 551.8 | 1,015 | 1,340 | 1,213 | 1,216 | 1,239 |
| Change | - | 37.77% | 75.74% | 83.99% | 31.98% | -9.5% | 0.25% | 1.91% |
| P/E | - | - | 6.85x | 14.3x | 16.6x | 13.3x | 11.4x | 10.4x |
| PBR | - | - | - | - | - | 1.56x | 1.4x | 1.27x |
| PEG | - | - | - | 2.39x | 1.2x | 1.2x | 0.7x | 1x |
| Capitalization / Revenue | 15.4x | 12.9x | 11.6x | 25.6x | 28x | 23.1x | 21.5x | 20.4x |
| EV / Revenue | 15.4x | 12.9x | 17.9x | 29x | 31.6x | 26.6x | 24.8x | 24x |
| EV / EBITDA | 16.8x | 12.8x | 17.1x | 24.5x | 24.7x | 18.1x | 15.7x | 14.6x |
| EV / EBIT | 18.1x | 13.4x | 18x | 25.5x | 25.6x | 18.7x | 16.4x | 15x |
| EV / FCF | - | - | - | - | 25.8x | 107x | 72.1x | 56.1x |
| FCF Yield | - | - | - | - | 3.88% | 0.94% | 1.39% | 1.78% |
| Dividend per Share 2 | 0.066 | 0.0775 | 0.085 | 0.1 | 0.11 | 0.1202 | 0.1307 | 0.1413 |
| Rate of return | 4.49% | 4.43% | 4.75% | 2.53% | 2.11% | 2.61% | 2.84% | 3.07% |
| EPS 2 | - | - | 0.2612 | 0.2768 | 0.3137 | 0.3471 | 0.402 | 0.4432 |
| Distribution rate | - | - | 32.5% | 36.1% | 35.1% | 34.6% | 32.5% | 31.9% |
| Net sales 1 | 14.84 | 24.31 | 30.79 | 34.97 | 42.43 | 45.58 | 48.98 | 51.65 |
| EBITDA 1 | 13.6 | 24.6 | 32.21 | 41.39 | 54.18 | 66.99 | 77.47 | 84.95 |
| EBIT 1 | 12.61 | 23.4 | 30.72 | 39.84 | 52.44 | 64.88 | 74.21 | 82.42 |
| Net income 1 | 75.38 | 54.4 | 48.44 | 57.05 | 72.57 | 68.44 | 77.88 | 92.06 |
| Net Debt 1 | - | - | 195.4 | 121 | 153.7 | 158.2 | 161.2 | 184.4 |
| Reference price 2 | 1.470 | 1.750 | 1.790 | 3.950 | 5.210 | 4.600 | 4.600 | 4.600 |
| Nbr of stocks (in thousands) | 1,55,043 | 1,79,421 | 1,99,109 | 2,26,385 | 2,27,665 | 2,29,234 | - | - |
| Announcement Date | 17/08/22 | 17/08/23 | 15/08/24 | 20/08/25 | 17/08/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.14x | 26.41x | 17.96x | 2.64% | 73Cr | |
| 58.12x | - | - | - | 6.23TCr | |
| 12.5x | 4.38x | 11.24x | 3.85% | 3.96TCr | |
| 8.48x | 1.49x | 8.31x | 4.17% | 2.82TCr | |
| 18.13x | 3.98x | 16.02x | 1.35% | 2.8TCr | |
| 5.67x | 0.75x | 1.55x | 8.73% | 2.76TCr | |
| 13.88x | 3.09x | 14.79x | 2.52% | 2.56TCr | |
| 9.88x | 1.93x | 7.95x | 4.25% | 1.98TCr | |
| 8.18x | 2.92x | 6.81x | -.--% | 1.94TCr | |
| 7.52x | 0.83x | 3.03x | 2.97% | 1.92TCr | |
| Average | 15.55x | 5.09x | 9.74x | 3.39% | 2.7TCr | |
| Weighted average by Cap. | 21.75x | 2.68x | 9.18x | 3.64% |
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
- APZ Stock
- Valuation Aspen Group
Select your edition
All financial news and data tailored to specific country editions
