Valuation Frasers Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:25 13/03/2026 GMT			5-day change	1st Jan Change
673.00 ^GBX	-1.10%		-0.96%	-0.74%

03-13	Frasers Group holds 28.43% stake in ASOS as of March 11, filing shows	RE
03-10	Hugo Boss earnings rise on cost-cutting - shares climb	DP

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,520	3,128	3,448	3,447	2,836	2,904	-	-
Change	-	24.13%	10.22%	-0.02%	-17.73%	2.42%	-	-
Enterprise Value (EV) ¹	2,769	3,519	3,864	3,894	3,777	4,205	4,124	4,109
Change	-	27.12%	9.8%	0.78%	-3.02%	11.34%	-1.93%	-0.37%
P/E ratio	-30.4x	13.8x	7.22x	9.17x	9.7x	6.6x	6.45x	6.31x
PBR	2.11x	2.43x	-	1.89x	1.45x	1.34x	1.2x	1.4x
PEG	-	-0x	0x	-0.5x	-0.4x	0.1x	2.74x	2.95x
Capitalization / Revenue	0.7x	0.66x	0.62x	0.62x	0.58x	0.55x	0.53x	0.51x
EV / Revenue	0.76x	0.74x	0.69x	0.7x	0.77x	0.8x	0.75x	0.72x
EV / EBITDA	7.08x	4.28x	5.49x	4.92x	4.62x	4.8x	4.46x	4.42x
EV / EBIT	16.7x	6.19x	8.89x	7.69x	6.96x	7.68x	6.93x	6.69x
EV / FCF	8.65x	16.2x	53.5x	9.38x	7.1x	12.4x	19.9x	17.3x
FCF Yield	11.6%	6.18%	1.87%	10.7%	14.1%	8.07%	5.04%	5.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.165	0.48	1.061	0.868	0.675	1.02	1.044	1.066
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,625	4,747	5,565	5,538	4,926	5,281	5,465	5,673
EBITDA ¹	390.8	821.4	703.9	790.8	817.7	876.2	925.1	929.1
EBIT ¹	165.4	568.7	434.7	506.2	542.3	547.2	595	613.8
Net income ¹	-83	290.2	501.3	380.8	292.1	448.4	450.5	467.8
Net Debt ¹	248.9	391.6	416.8	447.6	941	1,301	1,219	1,204
Reference price ²	5.020	6.635	7.660	7.960	6.550	6.730	6.730	6.730
Nbr of stocks (in thousands)	501,953	471,424	450,088	433,019	432,929	431,558	-	-
Announcement Date	05/08/21	21/07/22	27/07/23	18/07/24	17/07/25	-	-	-

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.($)
FRASERS GROUP PLC	6.6x	0.8x	4.8x	-.--%	3.84B
AMER SPORTS, INC.	28.19x	2.51x	13.93x	-.--%	18.8B
DICK'S SPORTING GOODS, INC.	16.39x	1.13x	10.23x	2.48%	17.29B
SUPER RETAIL GROUP LIMITED	14.08x	0.99x	5.52x	4.84%	2.09B
ASAHI CO., LTD.	12.59x	-	-	3.93%	208M
BIKE24 HOLDING AG	-28.57x	0.6x	13.08x	-.--%	152M
KMD BRANDS LIMITED	-48.16x	0.48x	3.56x	-.--%	97.01M
GRABAGUN DIGITAL HOLDINGS INC.	-12.08x	-0.03x	0.34x	-	94.25M
Average	-1.37x	0.92x	7.35x	1.61%	5.32B
Weighted average by Cap.	20.21x	1.70x	11.12x	1.27%