Valuation Crest Nicholson Holdings plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:57:38 10/06/2026 BST			5-day change	1st Jan Change
69.85 ^GBX	-1.06%		+2.82%	-51.06%

06-05	Lenders Look to Restructure Crest Nicholson's Balance Sheet	MT
06-05	Lenders Look to Restructure Crest Nicholson's Balance Sheet	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	914	518.2	409.8	434	424.3	181.2	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-57.28%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	290.9	266.7	262.4
Change	-	-63.45%	42.71%	28.28%	4.52%	-37.09%	-8.33%	-1.63%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	-42x	15.4x	7.94x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.26x	0.25x	0.24x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	-0x	0.1x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.35x	0.32x	0.3x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.57x	0.48x	0.44x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	17.8x	8.64x	5.97x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	22.6x	9.87x	6.63x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	-7.83x	58.5x	29.5x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	-12.8%	1.71%	3.38%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.00778	0.0193	0.0353
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	1.1%	2.74%	4.99%
EPS ²	0.275	0.102	0.07	-0.404	0.009	-0.0168	0.0457	0.0889
Distribution rate	49.5%	167%	243%	-5.45%	344%	-46.3%	42.3%	39.6%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	513.2	558.4	598.2
EBITDA ¹	118	143.2	47	34	38.5	16.34	30.89	43.92
EBIT ¹	114.6	140.9	44.2	31.3	34.7	12.85	27.03	39.56
Net income ¹	70.9	26.4	17.9	-103.5	2.2	-4.636	11.87	22.93
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	109.7	85.47	81.12
Reference price ²	3.5600	2.0200	1.6000	1.6930	1.6550	0.7060	0.7060	0.7060
Nbr of stocks (in thousands)	256,736	256,531	256,132	256,320	256,353	256,726	-	-
Announcement Date	19/01/22	17/01/23	23/01/24	04/02/25	29/01/26	-	-	-

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.($)
CREST NICHOLSON HOLDINGS PLC	-42.02x	0.57x	17.8x	1.1%	243M
DR HORTON	14.28x	1.35x	10.37x	1.19%	42.84B
PULTEGROUP, INC.	12.25x	1.41x	8.45x	0.82%	23.39B
DAIWA HOUSE INDUSTRY CO., LTD.	8.79x	0.86x	7.23x	4.12%	16.42B
TOLL BROTHERS, INC.	11.31x	1.36x	8.08x	0.71%	13.47B
SEKISUI HOUSE, LTD.	9.36x	0.78x	8.29x	4.5%	13.04B
TAYLOR MORRISON HOME CORPORATION	13.6x	1.14x	9.95x	-.--%	6.69B
SEKISUI CHEMICAL CO., LTD.	13.38x	0.72x	5.66x	3.4%	5.92B
SUMITOMO FORESTRY CO., LTD.	8.63x	0.77x	9.99x	3.88%	4.93B
BARRATT REDROW PLC	10.23x	0.51x	5.05x	5.64%	4.76B
Average	5.98x	0.95x	9.09x	2.54%	13.17B
Weighted average by Cap.	11.91x	1.15x	8.77x	2.07%