Valuation Assura plc

Equities

Delayed London S.E. Other stock markets 16:35:00 03/10/2025 BST			5-day change	1st Jan Change
47.48 ^GBX	+0.38%		-.--%	-

01-13	Primary Health Properties hikes quarterly dividend after Assura deal	AN
01-05	Assura plc Announces Termination of Jayne Marie Cottam as Director, Effective December 16, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	2,015	1,926	1,972	1,447	1,263	1,502
Change	-	-4.4%	2.39%	-26.66%	-12.68%	18.94%
Enterprise Value (EV) ¹	2,844	2,834	2,979	2,582	2,483	2,992
Change	-	-0.34%	5.1%	-13.34%	-3.83%	20.52%
P/E ratio	25.5x	17.7x	11.9x	-12.1x	-42.3x	8.79x
PBR	1.55x	1.26x	1.1x	0.91x	0.86x	0.91x
PEG	-	0.7x	0.3x	0x	0.6x	-0x
Capitalization / Revenue	18.1x	15.9x	14.4x	9.62x	8x	8.17x
EV / Revenue	25.5x	23.5x	21.8x	17.2x	15.7x	16.3x
EV / EBITDA	30.4x	28.2x	26.1x	20.8x	19.2x	19.6x
EV / EBIT	30.4x	28.2x	26.1x	20.8x	19.2x	19.7x
EV / FCF	83.2x	49x	1,163x	19x	38.5x	52.3x
FCF Yield	1.2%	2.04%	0.09%	5.27%	2.6%	1.91%
Dividend per Share ²	0.0276	0.0284	0.0296	0.0312	0.0328	0.0336
Rate of return	3.31%	3.94%	4.42%	6.39%	7.75%	7.27%
EPS ²	0.0328	0.0407	0.056	-0.0403	-0.01	0.0526
Distribution rate	84.3%	69.7%	52.9%	-77.4%	-328%	63.9%
Net sales ¹	111.5	120.8	136.9	150.4	157.8	183.8
EBITDA ¹	93.7	100.6	114.3	124.2	129.6	152.3
EBIT ¹	93.6	100.5	114.1	124	129.3	152
Net income ¹	78.9	108.3	155.9	-119.2	-28.8	166
Net Debt ¹	828.8	907.9	1,006	1,135	1,220	1,490
Reference price ²	0.8350	0.7210	0.6690	0.4886	0.4232	0.4622
Nbr of stocks (in thousands)	2,413,242	2,671,854	2,948,360	2,960,594	2,984,790	3,250,609
Announcement Date	21/05/20	18/05/21	01/06/22	23/05/23	22/05/24	21/07/25

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSURA PLC	-	-	-	-	2.06B
WELLTOWER INC.	77.58x	11.76x	30.68x	1.5%	144B
VENTAS, INC.	112.52x	7.98x	21.37x	2.37%	41.2B
OMEGA HEALTHCARE INVESTORS, INC.	22.15x	16.31x	15.56x	5.69%	14B
HEALTHPEAK PROPERTIES, INC.	86.83x	7.81x	13.97x	7.05%	12.27B
AMERICAN HEALTHCARE REIT, INC.	67.77x	3.5x	21.12x	2.02%	9.75B
CARETRUST REIT, INC.	26.44x	17.41x	17.95x	3.58%	8.77B
HEALTHCARE REALTY TRUST INCORPORATED	-196.18x	9.21x	15.65x	5.11%	6.56B
SABRA HEALTH CARE REIT, INC.	29.28x	8.73x	15.14x	6.03%	5.11B
CHARTWELL RETIREMENT RESIDENCES	102.76x	7.59x	19.96x	2.87%	5B
Average	36.57x	10.03x	19.05x	4.02%	24.91B
Weighted average by Cap.	70.76x	10.85x	25.68x	2.47%