Valuation Imperial Brands PLC

Equities

Real-time Estimate Cboe Europe Other stock markets 13:52:58 13/11/2025 GMT			5-day change	1st Jan Change
3,213.00 ^GBX	-0.53%		+1.07%	+25.62%

11-11	LSL Property Services poaches Serco Finance Director David Tilak	AN
11-11	LSL Property Services plc Appoints David Tilak as Chief Financial Officer, Effective January 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,852	14,614	17,381	14,797	18,199	25,623	-	-
Change	-	13.71%	18.94%	-14.87%	22.99%	40.79%	-	-
Enterprise Value (EV) ¹	23,177	23,400	25,786	22,823	25,939	33,888	33,982	33,949
Change	-	0.96%	10.2%	-11.49%	13.65%	30.65%	0.28%	-0.1%
P/E ratio	8.65x	5.21x	11.3x	6.65x	7.27x	11.6x	10.3x	9.33x
PBR	2.65x	2.75x	2.56x	2.55x	3.47x	5.33x	5.62x	6.1x
PEG	-	0.1x	-0.3x	0.1x	0.4x	-1.67x	0.8x	0.9x
Capitalization / Revenue	1.43x	1.68x	1.97x	1.56x	1.88x	2.63x	2.56x	2.52x
EV / Revenue	2.58x	2.7x	2.92x	2.41x	2.69x	3.48x	3.39x	3.34x
EV / EBITDA	5.6x	6.09x	6.55x	5.49x	6.17x	7.99x	7.76x	7.56x
EV / EBIT	6.57x	6.55x	6.98x	5.87x	6.63x	8.52x	8.22x	7.96x
EV / FCF	6.22x	15.4x	10.1x	9.65x	10.7x	12.4x	12.2x	11.9x
FCF Yield	16.1%	6.51%	9.94%	10.4%	9.38%	8.09%	8.23%	8.42%
Dividend per Share ²	1.377	1.391	1.412	1.468	1.534	1.604	1.688	1.77
Rate of return	10.1%	8.92%	7.61%	8.81%	7.06%	4.96%	5.23%	5.48%
EPS ²	1.581	2.991	1.647	2.508	2.99	2.782	3.146	3.464
Distribution rate	87.1%	46.5%	85.7%	58.5%	51.3%	57.6%	53.6%	51.1%
Net sales ¹	9,000	8,679	8,839	9,478	9,660	9,750	10,022	10,176
EBITDA ¹	4,136	3,842	3,938	4,157	4,205	4,241	4,378	4,489
EBIT ¹	3,527	3,573	3,694	3,887	3,911	3,976	4,132	4,267
Net income ¹	1,495	2,834	1,570	2,328	2,613	2,284	2,363	2,439
Net Debt ¹	10,325	8,786	8,405	8,026	7,740	8,265	8,358	8,326
Reference price ²	13.68	15.58	18.55	16.67	21.73	32.30	32.30	32.30
Nbr of stocks (in thousands)	939,802	937,666	936,986	887,651	837,516	793,295	-	-
Announcement Date	17/11/20	16/11/21	15/11/22	14/11/23	19/11/24	-	-	-

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	11.61x	3.48x	7.99x	4.96%	33.64B
PHILIP MORRIS INTERNATIONAL, INC.	21.5x	6.95x	16.43x	3.8%	242B
SMOORE INTERNATIONAL HOLDINGS LIMITED	67.16x	5x	35.5x	1.52%	10.44B
GODFREY PHILLIPS INDIA LIMITED	31.48x	-	-	1.1%	5.3B
PHILIP MORRIS CR	14.26x	1.9x	8.68x	6.99%	2.4B
TURNING POINT BRANDS, INC.	27.99x	-	-	0.3%	1.91B
UNIVERSAL CORPORATION	11.33x	-	-	-	1.33B
Average	26.48x	4.33x	17.15x	3.11%	42.45B
Weighted average by Cap.	22.10x	6.44x	16.07x	3.81%