Company Valuation: Experian plc

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 25,231 31,422 35,457 30,027 39,859 45,481 - -
Change - 24.54% 12.84% -15.31% 32.75% 14.1% - -
Enterprise Value (EV) 1 29,351 35,559 39,374 33,924 43,813 49,509 48,856 47,643
Change - 21.15% 10.73% -13.84% 29.15% 13% -1.32% -2.48%
P/E ratio 37.7x 39.3x 31.1x 39.4x 33.5x 35.1x 30.7x 26.9x
PBR 11.1x 10.2x 9.01x 7.71x 8.68x 8.58x 7.47x 6.48x
PEG - 2.2x 0.7x -1.2x 0.6x 4x 2.1x 1.9x
Capitalization / Revenue 4.87x 5.85x 5.64x 4.54x 5.62x 6.05x 5.56x 5.12x
EV / Revenue 5.67x 6.62x 6.26x 5.13x 6.17x 6.58x 5.97x 5.36x
EV / EBITDA 16.3x 19.3x 18.5x 14.9x 17.9x 18.6x 16.7x 14.9x
EV / EBIT 21.2x 25.7x 23.9x 18.9x 22.7x 23.6x 21x 18.5x
EV / FCF 38.2x 33.4x 30x 31.1x 39.6x 35.3x 30.1x 25.5x
FCF Yield 2.62% 3% 3.33% 3.21% 2.53% 2.83% 3.33% 3.92%
Dividend per Share 2 0.47 0.47 0.5175 0.5475 0.585 0.6234 0.6921 0.7676
Rate of return 1.68% 1.37% 1.33% 1.66% 1.34% 1.25% 1.39% 1.54%
EPS 2 0.744 0.876 1.248 0.836 1.302 1.416 1.62 1.85
Distribution rate 63.2% 53.7% 41.5% 65.5% 44.9% 44% 42.7% 41.5%
Net sales 1 5,179 5,372 6,288 6,619 7,097 7,520 8,182 8,892
EBITDA 1 1,800 1,839 2,129 2,276 2,449 2,658 2,925 3,194
EBIT 1 1,387 1,386 1,645 1,794 1,928 2,098 2,328 2,576
Net income 1 675 803 1,165 770 1,199 1,273 1,456 1,651
Net Debt 1 4,120 4,137 3,917 3,897 3,954 4,029 3,376 2,162
Reference price 2 28.03 34.40 38.79 32.91 43.66 49.70 49.70 49.70
Nbr of stocks (in thousands) 900,295 913,434 914,038 912,453 912,895 915,173 - -
Announcement Date 20/05/20 19/05/21 18/05/22 17/05/23 15/05/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
35.09x6.58x18.63x1.25% 45.48B
40.22x6.24x21.77x0.5% 13.94B
20.36x - - - 1.9B
60.21x4.1x11.24x - 683M
26.81x - - 2.85% 89.97M
Average 36.54x 5.64x 17.21x percentage-no-prefix 12.42B
Weighted average by Cap. 36.06x 6.47x 19.27x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. EXPN Stock
  4. Valuation Experian plc