Company Valuation: Bridgepoint Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,059 1,569 2,217 2,966 2,411 2,839 - -
Change - -61.34% 41.28% 33.8% -18.71% 17.75% - -
Enterprise Value (EV) 1 3,820 1,569 2,060 3,035 2,644 3,368 3,546 3,380
Change - -58.93% 31.26% 47.34% -12.86% 27.37% 5.28% -4.7%
P/E 70.2x 13x 32.1x 29.5x 57.9x 20.2x 10.6x 8.69x
PBR 5.67x 2.03x 3.08x 3.02x 2.43x 2.58x 1.84x 1.64x
PEG - 0x -0.8x 0.7x -1x 0x 0.1x 0.4x
Capitalization / Revenue 15x 5.1x 6.89x 5.47x 4.16x 4.07x 3.55x 2.99x
EV / Revenue 14.1x 5.1x 6.4x 5.59x 4.56x 4.83x 4.44x 3.56x
EV / EBITDA 33.5x 11.2x 13.8x 10.4x 8.68x 8.45x 7.97x 6.55x
EV / EBIT 37.5x 12.6x 15.5x 11.1x 9.18x 8.9x 7.96x 6.19x
EV / FCF - 139x 14.3x 384x 25.5x 12.4x 9.24x 6.84x
FCF Yield - 0.72% 6.98% 0.26% 3.92% 8.06% 10.8% 14.6%
Dividend per Share 2 0.0364 0.04 0.044 0.092 0.094 0.0995 0.1066 0.1139
Rate of return 0.74% 2.1% 1.58% 2.56% 3.31% 3.08% 3.3% 3.52%
EPS 2 0.0702 0.1464 0.087 0.122 0.049 0.1597 0.3042 0.3723
Distribution rate 51.9% 27.3% 50.6% 75.4% 192% 62.3% 35% 30.6%
Net sales 1 270.6 307.4 321.6 542.5 579.3 697.5 799.4 948.6
EBITDA 1 113.9 140.3 148.8 292 304.8 398.8 444.9 515.7
EBIT 1 102 125 133.1 273.1 288.2 378.7 445.8 545.8
Net income 1 57.8 120.6 70.7 124.4 56.7 146.3 340.9 463.4
Net Debt 1 -238.3 - -157.2 68.6 233.2 529.1 707.1 540.6
Reference price 2 4.930 1.906 2.792 3.600 2.838 3.234 3.234 3.234
Nbr of stocks (in thousands) 823,269 823,269 794,027 823,931 849,607 877,900 - -
Announcement Date 24/03/22 16/03/23 14/03/24 13/03/25 12/03/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.61x4.65x8.13x3.21% 3.62B
29.42x11.61x19.21x1.72% 37.98B
15.28x8.32x13.25x6.83% 21.51B
7.77x0.93x5.11x4.73% 1.26B
11.07x11.29x10.64x11.79% 962M
10.53x8.48x8.48x6.01% 815M
Average 15.78x 7.55x 10.80x 5.71% 11.03B
Weighted average by Cap. 23.43x 9.91x 16.14x 3.72%

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

  1. Stock Market
  2. Stocks
  3. BPT Stock
  4. Valuation Bridgepoint Group plc