Switch theme
Sign up to access all valuation multiples
An investment in wide-moat-rated Endeavour Group provides investors with exposure to one of the most well entrenched dividend-paying businesses in the Australian retail landscape. Following decades of enduring organic growth through store rollouts, Endeavour's off-premises retail segment—with more than 1,600 retail outlets mainly across its Dan Murphy's and BWS brands—accounts for approximately half of all off-premises retail liquor sales within Australia. Endeavour's immense scale in the off-premises retail segment is unrivalled within Australia. Indeed, Endeavour's sales are almost three times larger than its nearest retail competitor, Coles.
2012
n/a
LTM Revenue $7.7B
LTM EBITDA $1.0B
$7.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Endeavour Group has a last 12-month revenue of $7.7B and a last 12-month EBITDA of $1.0B.
In the most recent fiscal year, Endeavour Group achieved revenue of $7.7B and an EBITDA of $925M.
Endeavour Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Endeavour Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $7.5B | $7.7B | XXX | XXX | XXX |
| Gross Profit | $2.3B | $2.5B | XXX | XXX | XXX |
| Gross Margin | 31% | 33% | XXX | XXX | XXX |
| EBITDA | $890M | $925M | XXX | XXX | XXX |
| EBITDA Margin | 12% | 12% | XXX | XXX | XXX |
| Net Profit | $311M | $333M | XXX | XXX | XXX |
| Net Margin | 4% | 4% | XXX | XXX | XXX |
| Net Debt | $761M | $1.2B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Endeavour Group's stock price is AUD 4 (or $3).
Endeavour Group has current market cap of AUD 7.2B (or $4.5B), and EV of AUD 12.3B (or $7.7B).
See Endeavour Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $7.7B | $4.5B | XXX | XXX | XXX | XXX | $0.16 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Endeavour Group has market cap of $4.5B and EV of $7.7B.
Endeavour Group's trades at 1.0x LTM EV/Revenue multiple, and 7.7x LTM EBITDA.
Analysts estimate Endeavour Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Endeavour Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $7.7B | XXX | XXX | XXX |
| EV/Revenue | 1.0x | XXX | XXX | XXX |
| EV/EBITDA | 8.0x | XXX | XXX | XXX |
| P/E | 15.1x | XXX | XXX | XXX |
| P/E/Growth | 4.1x | XXX | XXX | XXX |
| EV/FCF | 15.9x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpEndeavour Group's NTM/LTM revenue growth is 2%
Endeavour Group's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Endeavour Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Endeavour Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Endeavour Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 4% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 15% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 31% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Heineken | XXX | XXX | XXX | XXX | XXX | XXX |
| Treasury Wine Estates | XXX | XXX | XXX | XXX | XXX | XXX |
| United Spirits | XXX | XXX | XXX | XXX | XXX | XXX |
| United Breweries | XXX | XXX | XXX | XXX | XXX | XXX |
| Radico Khaitan | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Endeavour Group acquired XXX companies to date.
Last acquisition by Endeavour Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Endeavour Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Endeavour Group founded? | Endeavour Group was founded in 2012. |
| Where is Endeavour Group headquartered? | Endeavour Group is headquartered in Australia. |
| Who is the CEO of Endeavour Group? | Endeavour Group's CEO is Mr. Steve Donohue. |
| Is Endeavour Group publicy listed? | Yes, Endeavour Group is a public company listed on ASX. |
| What is the stock symbol of Endeavour Group? | Endeavour Group trades under EDV ticker. |
| When did Endeavour Group go public? | Endeavour Group went public in 2021. |
| Who are competitors of Endeavour Group? | Similar companies to Endeavour Group include e.g. Heineken, Treasury Wine Estates, United Spirits, United Breweries. |
| What is the current market cap of Endeavour Group? | Endeavour Group's current market cap is $4.5B |
| What is the current revenue of Endeavour Group? | Endeavour Group's last 12-month revenue is $7.7B. |
| What is the current EBITDA of Endeavour Group? | Endeavour Group's last 12-month EBITDA is $1.0B. |
| What is the current EV/Revenue multiple of Endeavour Group? | Current revenue multiple of Endeavour Group is 1.0x. |
| What is the current EV/EBITDA multiple of Endeavour Group? | Current EBITDA multiple of Endeavour Group is 7.7x. |
| What is the current revenue growth of Endeavour Group? | Endeavour Group revenue growth between 2023 and 2024 was 4%. |
| Is Endeavour Group profitable? | Yes, Endeavour Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
