Valuation Imperial Brands PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:09 13/03/2026 GMT			5-day change	1st Jan Change
3,201.00 ^GBX	+2.37%		+1.23%	+2.63%

03-13	FTSE 100 falls as Hormuz uncertainty continues	AN
03-10	Imperial Brands plc Announces Jon Stanton Steps Down as Non-Executive Director, Effective March 10, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,614	17,381	14,797	18,199	25,202	25,026	-	-
Change	-	18.94%	-14.87%	22.99%	38.48%	-0.7%	-	-
Enterprise Value (EV) ¹	23,400	25,786	22,823	25,939	33,608	33,727	33,907	34,021
Change	-	10.2%	-11.49%	13.65%	29.56%	0.36%	0.53%	0.33%
P/E ratio	5.21x	11.3x	6.65x	7.27x	12.7x	11.1x	10.1x	9.05x
PBR	2.75x	2.56x	2.55x	3.47x	5.4x	5.63x	6.29x	7.09x
PEG	-	-0.3x	0.1x	0.4x	-0.8x	0.7x	1x	0.8x
Capitalization / Revenue	1.68x	1.97x	1.56x	1.88x	2.56x	2.44x	2.39x	2.35x
EV / Revenue	2.7x	2.92x	2.41x	2.69x	3.41x	3.29x	3.24x	3.19x
EV / EBITDA	6.09x	6.55x	5.49x	6.17x	7.82x	7.57x	7.33x	7.14x
EV / EBIT	6.55x	6.98x	5.87x	6.63x	8.43x	8.04x	7.81x	7.58x
EV / FCF	15.4x	10.1x	9.65x	10.7x	12.2x	11.4x	11.3x	11x
FCF Yield	6.51%	9.94%	10.4%	9.38%	8.18%	8.8%	8.83%	9.07%
Dividend per Share ²	1.391	1.412	1.468	1.534	1.603	1.687	1.772	1.869
Rate of return	8.92%	7.61%	8.81%	7.06%	5.08%	5.27%	5.54%	5.84%
EPS ²	2.991	1.647	2.508	2.99	2.493	2.874	3.179	3.535
Distribution rate	46.5%	85.7%	58.5%	51.3%	64.3%	58.7%	55.8%	52.9%
Net sales ¹	8,679	8,839	9,478	9,660	9,846	10,236	10,456	10,653
EBITDA ¹	3,842	3,938	4,157	4,205	4,299	4,454	4,628	4,767
EBIT ¹	3,573	3,694	3,887	3,911	3,988	4,196	4,344	4,486
Net income ¹	2,834	1,570	2,328	2,613	2,071	2,365	2,453	2,451
Net Debt ¹	8,786	8,405	8,026	7,740	8,406	8,701	8,881	8,994
Reference price ²	15.58	18.55	16.67	21.73	31.58	32.01	32.01	32.01
Nbr of stocks (in thousands)	937,666	936,986	887,651	837,516	798,026	781,833	-	-
Announcement Date	16/11/21	15/11/22	14/11/23	19/11/24	18/11/25	-	-	-

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.($)
IMPERIAL BRANDS PLC	11.14x	3.3x	7.57x	5.27%	33.14B
PHILIP MORRIS INTERNATIONAL, INC.	21.95x	7.17x	16.53x	3.42%	272B
BRITISH AMERICAN TOBACCO P.L.C.	13.47x	4.86x	10.27x	5.56%	130B
SMOORE INTERNATIONAL HOLDINGS LIMITED	60.65x	4.24x	30.34x	1.87%	9.35B
PHILIP MORRIS CR	15.43x	2.09x	9.53x	6.46%	2.54B
TURNING POINT BRANDS, INC.	30.82x	-	-	0.35%	1.73B
UNIVERSAL CORPORATION	12.95x	-	-	-	1.32B
Average	23.77x	4.33x	14.85x	3.82%	64.24B
Weighted average by Cap.	19.48x	6.12x	14.29x	4.15%