Valuation Experian plc

Equities

Market Closed - London S.E. Other stock markets 16:35:08 16/01/2026 GMT			5-day change	1st Jan Change
3,296.00 ^GBX	-1.02%		-5.23%	-1.99%

01-08	Global markets live: Exxon Mobil, Eli Lilly, JPMorgan, Blackstone….
01-08	Admiral chair leaves Experian for Nationwide Building Society	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,422	35,457	30,027	39,859	42,122	40,284	-	-
Change	-	12.84%	-15.31%	32.75%	5.68%	-4.36%	-	-
Enterprise Value (EV) ¹	35,559	39,374	33,924	43,813	46,770	44,469	43,523	42,626
Change	-	10.73%	-13.84%	29.15%	6.75%	-4.92%	-2.13%	-2.06%
P/E ratio	39.3x	31.1x	39.4x	33.5x	36.4x	27.2x	23.9x	20.5x
PBR	10.2x	9.01x	7.71x	8.68x	8.41x	7.06x	6.11x	5.08x
PEG	-	0.7x	-1.2x	0.6x	-12.81x	1x	1.7x	1.2x
Capitalization / Revenue	5.85x	5.64x	4.54x	5.62x	5.6x	4.8x	4.43x	4.09x
EV / Revenue	6.62x	6.26x	5.13x	6.17x	6.22x	5.3x	4.79x	4.33x
EV / EBITDA	19.3x	18.5x	14.9x	17.9x	17.8x	14.9x	13.3x	12x
EV / EBIT	25.7x	23.9x	18.9x	22.7x	22.5x	18.6x	16.5x	14.6x
EV / FCF	33.4x	30x	31.1x	39.6x	34.5x	28.5x	24.4x	21.5x
FCF Yield	3%	3.33%	3.21%	2.53%	2.9%	3.5%	4.09%	4.65%
Dividend per Share ²	0.47	0.5175	0.5475	0.585	0.625	0.6935	0.7718	0.8627
Rate of return	1.37%	1.33%	1.66%	1.34%	1.36%	1.57%	1.75%	1.96%
EPS ²	0.876	1.248	0.836	1.302	1.265	1.623	1.85	2.155
Distribution rate	53.7%	41.5%	65.5%	44.9%	49.4%	42.7%	41.7%	40%
Net sales ¹	5,372	6,288	6,619	7,097	7,523	8,390	9,085	9,841
EBITDA ¹	1,839	2,129	2,276	2,449	2,630	2,987	3,266	3,562
EBIT ¹	1,386	1,645	1,794	1,928	2,083	2,387	2,639	2,925
Net income ¹	803	1,165	770	1,199	1,166	1,466	1,681	1,944
Net Debt ¹	4,137	3,917	3,897	3,954	4,648	4,185	3,239	2,342
Reference price ²	34.40	38.79	32.91	43.66	46.10	44.11	44.11	44.11
Nbr of stocks (in thousands)	913,434	914,038	912,453	912,895	913,734	913,153	-	-
Announcement Date	19/05/21	18/05/22	17/05/23	15/05/24	14/05/25	-	-	-

¹USD in Million²USD

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.($)
EXPERIAN PLC	27.19x	5.3x	14.89x	1.57%	40.28B
MORNINGSTAR, INC.	25.55x	3.79x	12.96x	0.85%	8.8B
DONNELLEY FINANCIAL SOLUTIONS, INC.	47.4x	-	-	-	1.47B
OPEN LENDING CORPORATION	-54.71x	1.65x	9.09x	-	249M
Average	11.36x	3.58x	12.31x	1.21%	12.7B
Weighted average by Cap.	27.09x	5.01x	14.52x	1.44%