Valuation Forterra plc OTC Markets

Stocks

End-of-day quote OTC Markets Other stock markets 21/05/2026			5-day change	1st Jan Change
2.000 ^USD	-3.85%		-.--%	-16.67%

09:33am	HSBC cuts Astra; Stifel raises Computacenter	AN
06-11	Forterra CFO Ben Guyatt to step down in October	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	627.2	386.2	364.4	341.2	390	273.7	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-29.83%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	345.1	330.9	312.1
Change	-	-31.98%	17.5%	-7.23%	4.17%	-25.88%	-4.13%	-5.67%
P/E	14x	6.86x	28.5x	19.5x	23.2x	12.3x	10.8x	9x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.2x	1.13x	1.06x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.8x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.73x	0.7x	0.66x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.93x	0.85x	0.75x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.13x	5.34x	4.4x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.67x	8.27x	6.52x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	13.2x	10.9x	8.83x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	7.58%	9.19%	11.3%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0525	0.065	0.079
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	3.94%	4.88%	5.93%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1084	0.124	0.1482
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	48.4%	52.5%	53.3%
Net sales ¹	370.4	455.5	346.4	344.3	386	372.4	391	417.8
EBITDA ¹	70.4	89.2	58.1	52	61.6	56.31	62.01	70.97
EBIT ¹	54	72.7	38.1	31.2	42	35.69	40.01	47.88
Net income ¹	45.5	58.8	12.8	17.5	17	22.75	26	31.48
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	71.41	57.18	38.42
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.334	1.334	1.334
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	205,168	-	-
Announcement Date	10/03/22	09/03/23	26/03/24	12/03/25	11/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CRH PLC	17.66x	2.09x	10x	1.5%	69.97B
VULCAN MATERIALS COMPANY	32.27x	5.14x	16.95x	0.71%	38.31B
ULTRATECH CEMENT LIMITED	42.01x	4.11x	21.8x	0.68%	36.12B
MARTIN MARIETTA MATERIALS, INC.	30.49x	5.48x	16.08x	0.6%	34.69B
HEIDELBERG MATERIALS AG	13.37x	1.6x	7.32x	2.27%	34.5B
CHINA JUSHI CO., LTD.	32.88x	9.27x	20.25x	1.36%	32.6B
AMRIZE AG	19.59x	2.55x	9.74x	1.24%	28.25B
GRASIM INDUSTRIES LIMITED	516.52x	5.64x	132.85x	0.31%	22.86B
CEMEX, S.A.B. DE C.V.	12.09x	1.33x	6.65x	0.8%	18.11B
Average	79.65x	4.13x	26.85x	1.05%	35.05B
Weighted average by Cap.	60.75x	4.01x	22.32x	1.13%