Valuation Chapel Down Group Plc

Equities

Delayed London S.E. Other stock markets 09:21:15 10/02/2026 GMT			5-day change	1st Jan Change
39.00 ^GBX	+2.63%		+2.63%	+2.63%

01-29	EARNINGS AND TRADING: Pinewood Tech gets bid approach from Apax	AN
01-29	Chapel Down Group reports net sales revenue expected at £19.4m, ahead of guidance for period ended Dec 31	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	55.74	124.2	64.32	65.18	65.18	-
Change	-	122.86%	-48.22%	1.33%	0%	-
Enterprise Value (EV) ¹	55.74	125.5	73.48	87.19	90.93	96.04
Change	-	125.07%	-41.43%	18.65%	4.3%	5.62%
P/E ratio	53x	-	-	-	-	-
PBR	-	3.64x	1.97x	2.17x	2.22x	2.45x
PEG	-	-	-	-	-	-
Capitalization / Revenue	-	6.93x	3.72x	3.37x	2.97x	2.58x
EV / Revenue	-	7x	4.25x	4.5x	4.14x	3.8x
EV / EBITDA	-	23.1x	30.4x	20.5x	21.5x	18.3x
EV / EBIT	-	34x	233x	64.7x	73.9x	42.8x
EV / FCF	-	-33.7x	-11.7x	-62.4x	-43.4x	-27.8x
FCF Yield	-	-2.97%	-8.53%	-1.6%	-2.3%	-3.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0066	-	-	-	-	-
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	17.92	17.27	19.37	21.96	25.28
EBITDA ¹	-	5.437	2.418	4.247	4.23	5.242
EBIT ¹	-	3.688	0.3147	1.347	1.23	2.242
Net income	1.053	-	-	-	-	-
Net Debt ¹	-	1.236	9.159	22.01	25.75	30.86
Reference price ²	0.3500	0.7800	0.3750	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	159,254	159,254	171,524	171,524	171,524	-
Announcement Date	28/03/23	16/04/24	03/04/25	-	-	-

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.($)
CHAPEL DOWN GROUP PLC	-	4.5x	20.53x	-	89.1M
DIAGEO PLC	15.09x	3.75x	11.62x	4.27%	53.36B
PERNOD RICARD	13.76x	3.08x	10.32x	5.88%	23.98B
BROWN-FORMAN CORPORATION	18.08x	4.11x	13.32x	3.13%	13.74B
THAI BEVERAGE	10.77x	1.33x	8.34x	5.24%	9.43B
EMPERADOR INC.	39.39x	4.61x	24.6x	1.25%	4.16B
RADICO KHAITAN LIMITED	64.41x	6.29x	38.87x	0.21%	4.18B
RÉMY COINTREAU	26.04x	3.17x	14.11x	2.65%	2.71B
ALLIED BLENDERS AND DISTILLERS LIMITED	53.99x	3.89x	29.23x	0.88%	1.57B
Average	30.19x	3.86x	18.99x	2.94%	12.58B
Weighted average by Cap.	18.33x	3.57x	13.07x	4.21%