|
Real-time Estimate
Cboe Europe
14:22:18 10/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 180.50 GBX | +8.08% |
|
+11.72% | -15.27% |
| 10-23 | Fintel acquires remaining stake in Mortgage Brain for GBP38.4 million | AN |
| 10-23 | Fintel Names Nonexecutive Chair as Executive Chair | MT |
Company Valuation: Fintel Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235.6 | 214.7 | 261.1 | 281.3 | 215.7 | 174 | - | - |
| Change | - | -8.85% | 21.61% | 7.73% | -23.33% | -19.32% | - | - |
| Enterprise Value (EV) 1 | 236.6 | 204.1 | 261 | 306.9 | 247 | 238.6 | 227.1 | 220.8 |
| Change | - | -13.71% | 27.87% | 17.57% | -19.53% | -3.4% | -4.8% | -2.76% |
| P/E | 14.6x | 21.8x | 37x | 47.4x | 33.9x | 19.1x | 13x | 11.8x |
| PBR | 2.67x | 2.21x | 2.56x | 2.77x | - | 1.52x | 1.42x | 1.41x |
| PEG | - | -0.6x | -1.3x | -2.9x | 4.83x | 0.4x | 0.3x | 1.21x |
| Capitalization / Revenue | 3.69x | 3.23x | 4.02x | 3.59x | 2.51x | 2.12x | 1.79x | 1.7x |
| EV / Revenue | 3.7x | 3.07x | 4.02x | 3.92x | 2.88x | 2.9x | 2.33x | 2.16x |
| EV / EBITDA | 12.9x | 10.5x | 12.7x | 13.8x | 9.54x | 8.41x | 6.68x | 6.1x |
| EV / EBIT | 16x | 12.5x | 15.4x | 16.4x | 11.3x | 10.1x | 8.05x | 7.41x |
| EV / FCF | 14x | 13.3x | 21.4x | 614x | 17.8x | 15x | 12.1x | 10.7x |
| FCF Yield | 7.14% | 7.54% | 4.67% | 0.16% | 5.63% | 6.65% | 8.23% | 9.36% |
| Dividend per Share 2 | 0.03 | 0.0325 | 0.0345 | 0.0365 | 0.038 | 0.0402 | 0.0427 | 0.0448 |
| Rate of return | 1.31% | 1.57% | 1.37% | 1.35% | 1.84% | 2.41% | 2.56% | 2.68% |
| EPS 2 | 0.157 | 0.095 | 0.068 | 0.057 | 0.061 | 0.0875 | 0.1285 | 0.141 |
| Distribution rate | 19.1% | 34.2% | 50.7% | 64% | 62.3% | 45.9% | 33.2% | 31.8% |
| Net sales 1 | 63.9 | 66.5 | 64.9 | 78.3 | 85.9 | 82.24 | 97.29 | 102.3 |
| EBITDA 1 | 18.3 | 19.4 | 20.5 | 22.2 | 25.9 | 28.38 | 34 | 36.21 |
| EBIT 1 | 14.8 | 16.3 | 16.9 | 18.7 | 21.8 | 23.61 | 28.2 | 29.82 |
| Net income 1 | 15.4 | 9.8 | 7.1 | 5.9 | 6.3 | 9.05 | 13.35 | 14.7 |
| Net Debt 1 | 1 | -10.6 | -0.1 | 25.6 | 31.3 | 64.57 | 53.11 | 46.84 |
| Reference price 2 | 2.290 | 2.075 | 2.515 | 2.700 | 2.070 | 1.670 | 1.670 | 1.670 |
| Nbr of stocks (in thousands) | 102,879 | 103,492 | 103,835 | 104,193 | 104,193 | 104,193 | - | - |
| Announcement Date | 22/03/22 | 21/03/23 | 19/03/24 | 18/03/25 | 17/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.09x | 2.9x | 8.41x | 2.41% | 233M | |
| 16.63x | 3.53x | 7.85x | 1.6% | 90.39B | |
| 39.72x | 13.09x | 24.21x | -.--% | 75.03B | |
| 23.39x | 6.5x | 12.91x | -.--% | 31.15B | |
| 33.34x | 3.55x | 11.45x | -.--% | 23.06B | |
| 35.92x | 17.84x | 30.16x | 2.34% | 22.95B | |
| 7.06x | - | - | 8.96% | 17B | |
| 53.5x | 4.92x | 20.45x | -.--% | 17.33B | |
| 4.39x | 2.5x | 6.01x | 6.22% | 14.61B | |
| 45.45x | 21.87x | 34.34x | -.--% | 14.86B | |
| Average | 27.85x | 8.52x | 17.31x | 2.15% | 31B | |
| Weighted average by Cap. | 28.04x | 8.43x | 16.71x | 1.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FNTL Stock
- Valuation Fintel Plc
Select your edition
All financial news and data tailored to specific country editions
