Myer Holdings - Public Comps and Valuation Multiples

Myer Holdings Overview

About Myer Holdings

Myer is one of Australia's largest fashion and beauty retailers, with some 60 department stores stores and over 700 stores across its five apparel chains, Dotti, Jacquie-E, Jay Jays, Just Jeans, and Portmans. Stores are generally located in areas of high foot traffic in major metropolitan shopping centers. Competitive advantages include a well-established brand and scale benefits from a relatively large revenue base. The Myer brand is iconic among Australian domestic consumers, with its loyalty program boasting over 4 million active members.

Founded

2006

HQ

Employees

10K+

Website

myer.com.au

Sectors

Department Stores

Financials

LTM Revenue $2.4B

LTM EBITDA $264M

EV

$1.6B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Myer Holdings Financials

As of August 2025, Myer Holdings reported last 12-month revenue of $2.4B and EBITDA of $264M.

In the same period, Myer Holdings achieved $37.4M in LTM net income.

See Myer Holdings valuation multiples based on analyst estimates

Myer Holdings P&L

In the most recent fiscal year, Myer Holdings reported revenue of $1.7B and EBITDA of $86.5M.

Myer Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Myer Holdings valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.4B	XXX	$1.7B	XXX	XXX	XXX
Gross Profit	n/a	XXX	$764M	XXX	XXX	XXX
Gross Margin	n/a	XXX	45%	XXX	XXX	XXX
EBITDA	$264M	XXX	$86.5M	XXX	XXX	XXX
EBITDA Margin	11%	XXX	5%	XXX	XXX	XXX
EBIT	$81.6M	XXX	-$42.5M	XXX	XXX	XXX
EBIT Margin	3%	XXX	-2%	XXX	XXX	XXX
Net Profit	$37.4M	XXX	$28.5M	XXX	XXX	XXX
Net Margin	2%	XXX	2%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Myer Holdings including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $2.4B. EBITDA for the last twelve months was $264M. In the most recent fiscal year, Myer Holdings achieved $1.7B in revenue and $86.5M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$2.4B	Analyst estimates available to subscribers	$1.7B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$764M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	44.6% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$264M	Analyst estimates available to subscribers	$86.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	11.1% EBITDA margin	Analyst estimates available to subscribers	5.0% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$81.6M	Analyst estimates available to subscribers	-$42.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	3.4% EBIT margin	Analyst estimates available to subscribers	-2.5% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$37.4M	Analyst estimates available to subscribers	$28.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	1.6% net profit margin	Analyst estimates available to subscribers	1.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Myer Holdings

This financial data table provides comprehensive performance metrics for Myer Holdings, a company based in Australia. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Myer Holdings generated $2.4B in revenue over the last twelve months.
The company achieved $264M in EBITDA over the last twelve months.
Net income over the last twelve months reached $37.4M.

Fiscal Year Performance

In the most recent fiscal year, Myer Holdings reported $1.7B in total revenue.
Fiscal year EBITDA was $86.5M.
The company maintained a gross profit margin of 44.6% in the most recent fiscal year.
EBITDA margin for the fiscal year was 5.0%.
Net profit margin reached 1.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Myer Holdings. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Myer Holdings Stock Performance

Myer Holdings has current market cap of AUD 1.1B (or $747M), and EV of AUD 2.4B (or $1.6B).

Market Cap Evolution

Myer Holdings Stock Data

As of September 17, 2025, Myer Holdings's stock price is AUD 1 (or $0).

See Myer Holdings trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$1.6B	$747M	XXX	XXX	XXX	XXX	$0.02

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Myer Holdings Valuation Multiples

Myer Holdings's trades at 0.8x EV/Revenue multiple, and 10.1x EV/EBITDA.

See valuation multiples for Myer Holdings and 15K+ public comps

Myer Holdings Financial Valuation Multiples

As of September 17, 2025, Myer Holdings has market cap of $747M and EV of $1.6B.

Equity research analysts estimate Myer Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Myer Holdings has a P/E ratio of 20.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$747M	XXX	$747M	XXX	XXX	XXX
EV (current)	$1.6B	XXX	$1.6B	XXX	XXX	XXX
EV/Revenue	0.7x	XXX	0.8x	XXX	XXX	XXX
EV/EBITDA	6.0x	XXX	10.1x	XXX	XXX	XXX
EV/EBIT	19.4x	XXX	214.7x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	20.0x	XXX	24.3x	XXX	XXX	XXX
EV/FCF	15.9x	XXX	16.1x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Myer Holdings Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Myer Holdings Margins & Growth Rates

Myer Holdings's last 12 month revenue growth is 14%

Myer Holdings's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.

Myer Holdings's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Myer Holdings's rule of X is 47% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Myer Holdings and other 15K+ public comps

Myer Holdings Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	14%	XXX	18%	XXX	XXX	XXX
EBITDA Margin	11%	XXX	8%	XXX	XXX	XXX
EBITDA Growth	24%	XXX	67%	XXX	XXX	XXX
Rule of 40	20%	XXX	22%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	47%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.1M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	29%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	47%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial