Valuation Future plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:12 20/07/2026 BST			5-day change	1st Jan Change
303.00 ^GBX	-1.62%		-4.72%	-42.45%

06-16	Rathbones halts some client onboarding, new inflows amid UK FCA review	AN
06-05	WINNERS & LOSERS: Evoke agrees bid; Imaging Biometrics positive trials	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,421	1,588	1,046	1,120	644.9	273.6	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-57.58%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	575.3	503.7	431.1
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-37.56%	-12.45%	-14.42%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	6.73x	5.51x	5.28x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.29x	0.28x	0.27x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.3x	0.2x	1.24x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.39x	0.39x	0.39x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.81x	0.72x	0.61x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.19x	2.85x	2.44x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.56x	3.16x	2.67x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	6.02x	5.69x	4.67x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	16.6%	17.6%	21.4%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1699	0.1786	0.189
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.52%	5.8%	6.14%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4576	0.5591	0.583
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	37.1%	31.9%	32.4%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	707.8	701.2	704
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	180.2	176.4	176.9
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.5	159.6	161.7
Net income ¹	66.1	122.2	113.4	76.8	66.3	45.53	50.08	52.23
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	301.7	230.1	157.5
Reference price ²	36.900	13.200	8.890	10.110	6.550	3.080	3.080	3.080
Nbr of stocks (in thousands)	119,811	120,306	117,698	110,794	98,463	88,825	-	-
Announcement Date	30/11/21	30/11/22	07/12/23	05/12/24	04/12/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE PLC	6.73x	0.81x	3.19x	5.52%	368M
RONGXIN EDUCATION AND CULTURE INDUSTRY DEVELOPMENT CO., LTD.	51.43x	-	-	-	290M
BRANGISTA INC.	6.61x	-	-	7.12%	81.37M
Average	21.59x	0.81x	3.19x	6.32%	246.37M
Weighted average by Cap.	24.24x	0.81x	3.19x	5.81%