Valuation BT Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:20 20/04/2026 BST			5-day change	1st Jan Change
218.95 ^GBX	+0.64%		+1.44%	+18.96%

04-03	AlphaValue/Baader Europe Downgrades BT Group to Sell, Trims PT	MT
03-31	IG Group confirms Andrew Barron as new chair after FCA approval	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,236	18,086	14,344	10,700	16,251	21,824	-	-
Change	-	18.7%	-20.69%	-25.4%	51.88%	34.3%	-	-
Enterprise Value (EV) ¹	33,038	36,095	33,203	30,179	36,067	42,161	42,147	41,749
Change	-	9.25%	-8.01%	-9.11%	19.51%	16.9%	-0.03%	-0.95%
P/E ratio	10.5x	14.1x	7.71x	12.8x	15.6x	16.7x	14.6x	14.2x
PBR	1.31x	1.18x	0.98x	0.86x	1.28x	1.66x	1.6x	1.53x
PEG	-	-1.1x	0.2x	-0.2x	0.7x	0.7x	1x	5.4x
Capitalization / Revenue	0.71x	0.87x	0.69x	0.51x	0.8x	1.1x	1.12x	1.12x
EV / Revenue	1.55x	1.73x	1.61x	1.45x	1.77x	2.13x	2.16x	2.14x
EV / EBITDA	4.46x	4.76x	4.19x	3.73x	4.39x	5.15x	5.12x	5.04x
EV / EBIT	10.8x	11.4x	10.5x	9.43x	11x	12.8x	12.5x	12x
EV / FCF	31.2x	27.7x	25x	23.6x	22.6x	29.8x	20.3x	18x
FCF Yield	3.21%	3.61%	4%	4.24%	4.43%	3.36%	4.92%	5.55%
Dividend per Share ²	-	0.077	0.077	0.08	0.0816	0.0826	0.086	0.0886
Rate of return	-	4.23%	5.28%	7.3%	4.92%	3.77%	3.93%	4.05%
EPS ²	0.148	0.129	0.189	0.086	0.106	0.1309	0.1497	0.1537
Distribution rate	-	59.7%	40.7%	93%	77%	63.1%	57.4%	57.7%
Net sales ¹	21,370	20,845	20,669	20,835	20,370	19,769	19,499	19,485
EBITDA ¹	7,415	7,577	7,928	8,100	8,209	8,193	8,224	8,282
EBIT ¹	3,068	3,172	3,175	3,201	3,276	3,299	3,382	3,485
Net income ¹	1,472	1,274	1,905	855	1,054	1,244	1,547	1,658
Net Debt ¹	17,802	18,009	18,859	19,479	19,816	20,337	20,323	19,924
Reference price ²	1.548	1.822	1.458	1.096	1.658	2.190	2.190	2.190
Nbr of stocks (in thousands)	9,842,547	9,926,432	9,837,816	9,758,030	9,798,437	9,967,640	-	-
Announcement Date	13/05/21	12/05/22	18/05/23	16/05/24	22/05/25	-	-	-

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.($)
BT GROUP PLC	16.62x	2.13x	5.13x	3.8%	29.4B
VERIZON COMMUNICATIONS, INC.	9.72x	2.41x	6.56x	6.04%	195B
DEUTSCHE TELEKOM AG	14.78x	2.23x	5.88x	3.84%	168B
AMÉRICA MÓVIL, S.A.B. DE C.V.	15.77x	2.15x	5.42x	2.28%	79.4B
NTT, INC.	12.05x	1.72x	7.08x	3.46%	79.32B
SINGAPORE TELECOMMUNICATIONS LIMITED	28.55x	5.9x	21.37x	3.92%	62.36B
SAUDI TELECOM COMPANY	15.46x	2.66x	8.33x	5.23%	57.54B
ORANGE	15.18x	1.91x	6x	4.58%	53.79B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.04x	2.6x	6.03x	4.85%	45.22B
SWISSCOM AG	24.35x	3.38x	7.48x	4.12%	43.23B
Average	16.65x	2.71x	7.93x	4.21%	81.32B
Weighted average by Cap.	15.06x	2.58x	7.55x	4.4%