|
Market Closed -
London S.E.
16:35:09 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 318.00 GBX | -0.56% |
|
+11.66% | -39.60% |
| 11-02 | Berenberg cuts Haleon, Barclays cuts Dr Martens | AN |
| 11-02 | Stocks down, Metlen and Shell announce LNG deal | AN |
Company Valuation: Future plc
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 | 276.6 | - | - |
| Change | - | -64.08% | -34.11% | 7.05% | -42.42% | -57.11% | - | - |
| Enterprise Value (EV) 1 | 4,597 | 2,012 | 1,374 | 1,377 | 921.3 | 584.7 | 511 | 433.7 |
| Change | - | -56.24% | -31.72% | 0.22% | -33.07% | -36.54% | -12.61% | -15.12% |
| P/E | 63.5x | 13.1x | 9.45x | 15.1x | 10.5x | 7.95x | 6x | 5.64x |
| PBR | 4.77x | 1.5x | 0.96x | 1.09x | 0.63x | 0.3x | 0.28x | 0.27x |
| PEG | - | 0.2x | -1.4x | -0.5x | -1.49x | -0.2x | 0.2x | 0.89x |
| Capitalization / Revenue | 7.29x | 1.92x | 1.33x | 1.42x | 0.87x | 0.39x | 0.4x | 0.4x |
| EV / Revenue | 7.58x | 2.44x | 1.74x | 1.75x | 1.25x | 0.83x | 0.73x | 0.62x |
| EV / EBITDA | 21.4x | 6.85x | 4.96x | 5.76x | 4.12x | 3.24x | 2.91x | 2.47x |
| EV / EBIT | 23.5x | 7.4x | 5.36x | 6.2x | 4.49x | 3.64x | 3.29x | 2.79x |
| EV / FCF | 29.7x | 10.5x | 8.01x | 8.83x | 9.11x | 6.18x | 5.75x | 4.71x |
| FCF Yield | 3.36% | 9.49% | 12.5% | 11.3% | 11% | 16.2% | 17.4% | 21.3% |
| Dividend per Share 2 | 0.028 | 0.034 | 0.041 | 0.034 | 0.034 | 0.1646 | 0.1677 | 0.1712 |
| Rate of return | 0.08% | 0.26% | 0.46% | 0.34% | 0.52% | 5.17% | 5.27% | 5.38% |
| EPS 2 | 0.581 | 1.009 | 0.941 | 0.668 | 0.621 | 0.4002 | 0.5297 | 0.5634 |
| Distribution rate | 4.82% | 3.37% | 4.36% | 5.09% | 5.48% | 41.1% | 31.7% | 30.4% |
| Net sales 1 | 606.8 | 825.4 | 788.9 | 788.2 | 739.2 | 706.6 | 697.1 | 697.9 |
| EBITDA 1 | 214.9 | 293.8 | 276.8 | 239.1 | 223.4 | 180.3 | 175.4 | 175.7 |
| EBIT 1 | 195.8 | 271.7 | 256.4 | 222.2 | 205.4 | 160.8 | 155.2 | 155.3 |
| Net income 1 | 66.1 | 122.2 | 113.4 | 76.8 | 66.3 | 39.12 | 45.86 | 48.72 |
| Net Debt 1 | 176.3 | 423.6 | 327.2 | 256.5 | 276.4 | 308.1 | 234.4 | 157.1 |
| Reference price 2 | 36.900 | 13.200 | 8.890 | 10.110 | 6.550 | 3.180 | 3.180 | 3.180 |
| Nbr of stocks (in thousands) | 119,811 | 120,306 | 117,698 | 110,794 | 98,463 | 86,982 | - | - |
| Announcement Date | 30/11/21 | 30/11/22 | 07/12/23 | 05/12/24 | 04/12/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.95x | 0.83x | 3.24x | 5.18% | 370M | |
| 20.68x | 1.54x | 8.08x | 0.79% | 14.62B | |
| 21.44x | 2.4x | 10.42x | 2.05% | 10.42B | |
| 26.39x | 3.43x | 16.39x | 1.31% | 10.93B | |
| 136.69x | 7.18x | 18.47x | 1.14% | 4.9B | |
| 15.57x | 2.7x | 7.22x | 3.9% | 4.77B | |
| 15.35x | - | - | 4.98% | 3.6B | |
| 83.4x | 1.33x | 16.88x | 0.87% | 3.24B | |
| 36.71x | 2.57x | 19.58x | -.--% | 3.21B | |
| 13.55x | 0.5x | 3.27x | 4.84% | 3.11B | |
| Average | 37.77x | 2.50x | 11.50x | 2.51% | 5.92B | |
| Weighted average by Cap. | 34.59x | 2.65x | 11.87x | 1.84% |
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
- FUTR Stock
- Valuation Future plc
Select your edition
All financial news and data tailored to specific country editions
