Valuation Forterra plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:23 11/06/2026 BST			5-day change	1st Jan Change
127.80 ^GBX	-2.07%		-5.89%	-31.07%

11:49am	Forterra CFO Ben Guyatt to step down in October	AN
08:05am	Forterra plc Announces Resignation of Ben Guyatt from Chief Financial Officer	CI

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	279.6	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-28.31%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	352.1	337.2	318.2
Change	-	-31.98%	17.5%	-7.23%	4.17%	-24.37%	-4.24%	-5.64%
P/E Ratio	14x	6.86x	28.5x	19.5x	23.2x	12.2x	10.7x	8.92x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.21x	1.15x	1.07x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.7x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.74x	0.71x	0.66x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.94x	0.85x	0.75x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.12x	5.27x	4.32x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.47x	7.92x	6.19x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	12.8x	10.7x	8.78x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	7.8%	9.33%	11.4%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0547	0.0692	0.0838
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	4.06%	5.13%	6.22%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1103	0.1263	0.1512
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	49.6%	54.8%	55.5%
Net sales ¹	370.4	455.5	346.4	344.3	386	375.4	395.8	424.7
EBITDA ¹	70.4	89.2	58.1	52	61.6	57.52	63.99	73.6
EBIT ¹	54	72.7	38.1	31.2	42	37.2	42.55	51.4
Net income ¹	45.5	58.8	12.8	17.5	17	23.12	26.43	31.98
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	72.51	57.57	38.56
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.348	1.348	1.348
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	207,436	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORTERRA PLC	12.22x	0.94x	6.12x	4.06%	375M
CRH PLC	16.8x	2.01x	9.61x	1.57%	66.81B
VULCAN MATERIALS COMPANY	29.52x	4.77x	15.65x	0.76%	35.38B
HEIDELBERG MATERIALS AG	13.38x	1.6x	7.27x	2.27%	35.05B
ULTRATECH CEMENT LIMITED	38.97x	3.83x	20.31x	0.73%	33.55B
MARTIN MARIETTA MATERIALS, INC.	29.48x	5.27x	15.44x	0.62%	33.2B
AMRIZE AG	19.73x	2.57x	9.78x	1.3%	28.52B
CHINA JUSHI CO., LTD.	24.12x	6.78x	15.3x	1.77%	23.06B
GRASIM INDUSTRIES LIMITED	493.63x	5.4x	127.16x	0.33%	21.87B
CEMEX, S.A.B. DE C.V.	11.48x	1.28x	6.42x	0.84%	17.19B
Average	68.93x	3.44x	23.31x	1.42%	29.5B
Weighted average by Cap.	57.76x	3.50x	20.92x	1.21%