Valuation Monash IVF Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 11:40:03 05/06/2026 am IST			5-day change	1st Jan Change
0.6950 ^AUD	0.00%		-2.11%	-5.44%

20/05	Monash IVF appoints Fleur Cattrall as inaugural Chief Medical Officer	RE
20/05	Monash IVF Group Appoints Chief Medical Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	331.2	366.3	446.1	500.7	274.7	270.8	-	-
Change	-	10.59%	21.81%	12.23%	-45.14%	-1.42%	-	-
Enterprise Value (EV) ¹	324.1	368.4	477.1	549.3	364.3	355.2	343.8	334
Change	-	13.66%	29.53%	15.14%	-33.69%	-2.49%	-3.21%	-2.86%
P/E ratio	-	20x	20.4x	-75.6x	11x	16.5x	13.9x	11.9x
PBR	1.24x	1.37x	1.63x	2.07x	1.12x	1.05x	1.01x	0.98x
PEG	-	-	1.1x	1x	-0x	-0.5x	0.8x	0.7x
Capitalization / Revenue	1.8x	1.9x	2.09x	1.96x	1.01x	1.01x	0.98x	0.94x
EV / Revenue	1.77x	1.92x	2.23x	2.15x	1.34x	1.33x	1.24x	1.16x
EV / EBITDA	6.79x	7.65x	8.93x	8.75x	5.49x	6.01x	5.5x	5.05x
EV / EBIT	9.3x	11x	12.5x	12.4x	8.48x	10.2x	9.32x	8.3x
EV / FCF	-	22.1x	-	17.8x	-239x	14.1x	10.3x	9.29x
FCF Yield	-	4.53%	-	5.62%	-0.42%	7.1%	9.73%	10.8%
Dividend per Share ²	0.042	0.044	0.044	0.05	-	0.0205	0.0336	0.0387
Rate of return	4.94%	4.68%	3.84%	3.89%	-	2.95%	4.84%	5.56%
EPS ²	-	0.047	0.056	-0.017	0.064	0.0422	0.0499	0.0582
Distribution rate	-	93.6%	78.6%	-294%	-	48.6%	67.4%	66.4%
Net sales ¹	183.6	192.3	213.6	255	271.9	267	276.7	286.8
EBITDA ¹	47.75	48.14	53.43	62.81	66.34	59.08	62.5	66.16
EBIT ¹	34.86	33.36	38.09	44.23	42.97	34.8	36.89	40.22
Net income ¹	25.15	18.41	21.84	-5.949	25.01	16.51	19.98	22.54
Net Debt ¹	-7.1	2.1	31	48.67	89.57	84.39	72.98	63.17
Reference price ²	0.8500	0.9400	1.1450	1.2850	0.7050	0.6950	0.6950	0.6950
Nbr of stocks (in thousands)	3,89,635	3,89,635	3,89,635	3,89,635	3,89,635	3,89,635	-	-
Announcement Date	23/08/21	25/08/22	21/08/23	21/08/24	21/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MONASH IVF GROUP LIMITED	16.48x	1.33x	6.01x	2.95%	19Cr
CVS HEALTH CORPORATION	15.44x	0.44x	9.42x	2.75%	12TCr
HCA HEALTHCARE, INC.	12.32x	1.64x	8.1x	0.83%	8.26TCr
FRESENIUS SE & CO. KGAA	11.13x	1.33x	8.03x	3.05%	2.42TCr
QUEST DIAGNOSTICS INCORPORATED	20.79x	2.29x	11.55x	1.6%	2.22TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.24x	5.32x	22.3x	2.42%	2.01TCr
REDE D'OR SÃO LUIZ S.A.	14.59x	1.38x	7.04x	4.81%	1.4TCr
TENET HEALTHCARE CORPORATION	6.43x	1.11x	5.22x	-.--%	1.4TCr
DAVITA INC.	13.11x	1.64x	7.89x	0.87%	1.23TCr
FRESENIUS MEDICAL CARE AG	12.53x	0.98x	5.49x	3.63%	1.18TCr
Average	15.21x	1.75x	9.11x	2.29%	3.24TCr
Weighted average by Cap.	14.92x	1.38x	9.44x	2.12%