Valuation Card Factory plc

Stocks

Real-time Estimate Cboe Europe 10:18:01 16/10/2026 BST			5-day change	1st Jan Change
91.40 ^GBX	+0.77%		+7.93%	+34.96%

08-14	Kelso urges The Works shareholders to defy board and elect Coulthard	AN
06-24	Card Factory plc's Equity Buyback announced on October 30, 2025, has expired with 15,555,413 shares, representing 4.48% for £11.9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	200	325.5	322.8	330.6	234.1	306.5	-	-
Change	-	62.75%	-0.84%	2.43%	-29.18%	30.93%	-	-
Enterprise Value (EV) ¹	394	488.1	458	499.9	425.2	501.5	488.9	479
Change	-	23.88%	-6.17%	9.16%	-14.94%	17.94%	-2.52%	-2.02%
P/E	24.4x	7.42x	6.53x	6.93x	7.61x	7.19x	6.6x	6.36x
PBR	0.92x	1.22x	1.03x	0.96x	0.67x	0.82x	0.75x	0.73x
PEG	-	0x	0.6x	-1.65x	-0.2x	0.2x	0.74x	1.64x
Capitalization / Revenue	0.55x	0.7x	0.63x	0.61x	0.4x	0.5x	0.48x	0.47x
EV / Revenue	1.08x	1.05x	0.9x	0.92x	0.73x	0.82x	0.77x	0.73x
EV / EBITDA	4.6x	4.36x	3.74x	3.92x	3.44x	3.86x	3.64x	3.48x
EV / EBIT	12.5x	7.65x	5.99x	6.3x	5.95x	6.9x	6.49x	6.27x
EV / FCF	3.69x	5.97x	5.92x	7.09x	10.4x	13.4x	12.6x	11.8x
FCF Yield	27.1%	16.7%	16.9%	14.1%	9.57%	7.48%	7.96%	8.45%
Dividend per Share ²	-	-	0.045	0.048	0.05	0.0534	0.0572	0.0607
Rate of return	-	-	4.82%	5.05%	7.39%	5.89%	6.31%	6.69%
EPS ²	0.024	0.128	0.143	0.137	0.089	0.1261	0.1374	0.1427
Distribution rate	-	-	31.5%	35%	56.2%	42.4%	41.7%	42.5%
Net sales ¹	364.4	463.4	510.9	542.5	582.7	609.1	632.8	654.9
EBITDA ¹	85.6	112	122.6	127.5	123.6	129.8	134.3	137.7
EBIT ¹	31.6	63.8	76.4	79.3	71.5	72.69	75.33	76.44
Net income ¹	8.1	44.2	49.5	47.8	31.2	41.23	43.76	45.04
Net Debt ¹	194	162.6	135.2	169.3	191.1	195	182.3	172.5
Reference price ²	0.5850	0.9500	0.9340	0.9500	0.6770	0.9070	0.9070	0.9070
Nbr of stocks (in thousands)	341,878	342,636	345,576	348,005	345,817	337,968	-	-
Announcement Date	03/05/22	03/05/23	30/04/24	07/05/25	28/04/26	-	-	-

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.($)
CARD FACTORY PLC	7.19x	0.82x	3.86x	5.89%	406M
CK HUTCHISON HOLDINGS LIMITED	7.13x	1.13x	6.27x	3.76%	31.73B
ULTA BEAUTY, INC.	21.05x	1.94x	12.92x	-.--%	26.05B
POP MART INTERNATIONAL GROUP LIMITED	15.64x	4x	9.27x	1.71%	24.34B
TRACTOR SUPPLY COMPANY	17.9x	1.21x	10.25x	2.88%	17.39B
AMER SPORTS, INC.	24.17x	2.15x	10.99x	-.--%	17.42B
DICK'S SPORTING GOODS, INC.	11.9x	0.6x	6.23x	3.52%	12.52B
PUIG BRANDS SA	17.45x	2.24x	10.81x	2.28%	12.2B
SANRIO COMPANY, LTD.	23.99x	6.03x	14.96x	1.29%	9.75B
CHEWY, INC.	27.68x	0.59x	8.72x	-.--%	8.57B
Average	17.41x	2.07x	9.43x	2.13%	16.04B
Weighted average by Cap.	16.98x	2.13x	9.75x	1.86%