|
Market Closed -
Australian S.E.
11:45:32 20/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 171.20 AUD | +2.84% |
|
+24.49% | -0.84% |
| 19/08 | Banks drag Australian shares lower; WiseTech slides nearly 9% | RE |
| 19/08 | ASX Midday Sector Update: Healthcare Stocks Jump, Information Technology Sector Struggles | MT |
Company Valuation: CSL Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89,299 | 89,052 | 95,184 | 76,024 | 38,015 | 56,759 | - | - |
| Change | - | -0.28% | 6.89% | -20.13% | -50% | 49.31% | - | - |
| Enterprise Value (EV) 1 | 88,520 | 99,731 | 1,05,710 | 85,005 | 38,015 | 65,888 | 65,491 | 64,870 |
| Change | - | 12.66% | 5.99% | -19.59% | -55.28% | 73.32% | -0.6% | -0.95% |
| P/E | 38.6x | 40.8x | 36.1x | 25.4x | - | 19.5x | 17.7x | 16.8x |
| PBR | 6.13x | 5.64x | 5.48x | 3.93x | - | 3.48x | 3.17x | 2.82x |
| PEG | - | -7.25x | 1.8x | 1.9x | - | - | 1.7x | 3.23x |
| Capitalization / Revenue | 8.45x | 6.69x | 6.43x | 4.89x | 2.41x | 3.62x | 3.5x | 3.35x |
| EV / Revenue | 8.38x | 7.49x | 7.14x | 5.46x | 2.41x | 4.2x | 4.03x | 3.83x |
| EV / EBITDA | 24.6x | 25.6x | 22.3x | 16.5x | - | 13x | 12.4x | 11.6x |
| EV / EBIT | 30.2x | 32.5x | 27.7x | 19x | - | 14.9x | 14.2x | 13.4x |
| EV / FCF | 57.1x | 72.6x | 55.2x | 29.1x | - | 22.6x | 23.5x | 21.9x |
| FCF Yield | 1.75% | 1.38% | 1.81% | 3.44% | - | 4.43% | 4.26% | 4.56% |
| Dividend per Share 2 | 2.22 | 2.36 | 2.64 | 2.92 | - | 3.003 | 3.176 | 3.397 |
| Rate of return | 1.2% | 1.28% | 1.34% | 1.86% | - | 2.53% | 2.68% | 2.87% |
| EPS 2 | 4.8 | 4.53 | 5.45 | 6.17 | - | 6.076 | 6.705 | 7.054 |
| Distribution rate | 46.3% | 52.1% | 48.4% | 47.3% | - | 49.4% | 47.4% | 48.2% |
| Net sales 1 | 10,562 | 13,310 | 14,800 | 15,558 | 15,797 | 15,701 | 16,232 | 16,959 |
| EBITDA 1 | 3,596 | 3,900 | 4,750 | 5,151 | - | 5,086 | 5,288 | 5,568 |
| EBIT 1 | 2,927 | 3,069 | 3,812 | 4,468 | - | 4,421 | 4,605 | 4,851 |
| Net income 1 | 2,255 | 2,194 | 2,642 | 3,002 | -2,579 | 2,818 | 3,156 | 3,353 |
| Net Debt 1 | -778.6 | 10,679 | 10,526 | 8,981 | - | 9,129 | 8,732 | 8,111 |
| Reference price 2 | 185.38 | 184.61 | 196.96 | 157.01 | 79.38 | 118.52 | 118.52 | 118.52 |
| Nbr of stocks (in thousands) | 4,81,706 | 4,82,372 | 4,83,253 | 4,84,212 | 4,78,912 | 4,78,912 | - | - |
| Announcement Date | 16/08/22 | 14/08/23 | 12/08/24 | 18/08/25 | 17/08/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.51x | 4.2x | 12.95x | 2.53% | 5.68TCr | |
| 19.47x | 4.56x | 10.73x | 0.46% | 8.4TCr | |
| 37.6x | 12.85x | 24.44x | -.--% | 5.14TCr | |
| 21.81x | 4.82x | 13.78x | 0.67% | 4.84TCr | |
| 39.37x | 3.61x | 13.75x | -.--% | 3.27TCr | |
| -20.3x | 31.29x | -20.21x | -.--% | 6.96TCr | |
| 56.59x | 3.67x | 28.41x | -.--% | 2.6TCr | |
| 72.78x | 7.05x | 47.2x | -.--% | 2.18TCr | |
| 24.4x | 5.23x | 13.63x | -.--% | 1.71TCr | |
| -30.56x | 17.28x | -46.07x | -.--% | 1.64TCr | |
| Average | 24.07x | 9.45x | 9.86x | 0.37% | 4.24TCr | |
| Weighted average by Cap. | 20.23x | 10.45x | 9.07x | 0.51% |
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
- CSL Stock
- Valuation CSL Limited
Select your edition
All financial news and data tailored to specific country editions
