Valuation Melrose Industries PLC

Equities

Real-time Estimate Cboe Europe Other stock markets 08:24:01 13/05/2026 BST			5-day change	1st Jan Change
486.00 ^GBX	+0.64%		-5.81%	-17.08%

05-08	EARNINGS: Dauch reports first-quarter loss but sales jump 69%	AN
05-07	Oil still down amid wait for US-Iran news	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,992	5,453	7,562	7,124	7,402	6,026	-	-
Change	-	-22%	38.67%	-5.78%	3.9%	-18.6%	-	-
Enterprise Value (EV) ¹	8,260	6,592	8,134	8,445	8,809	7,767	7,657	7,482
Change	-	-20.19%	23.39%	3.83%	4.31%	-11.83%	-1.42%	-2.28%
P/E ratio	9.03x	-18.4x	-7.52x	-150x	20.3x	23.1x	16.1x	12.3x
PBR	0.93x	2.29x	2.23x	2.58x	2.66x	2.1x	2.01x	1.82x
PEG	-	0x	-0x	1.6x	-0x	-0.8x	0.4x	0.4x
Capitalization / Revenue	1.02x	0.72x	2.26x	2.05x	2.06x	1.55x	1.43x	1.33x
EV / Revenue	1.2x	0.87x	2.43x	2.44x	2.45x	2x	1.82x	1.65x
EV / EBITDA	10.3x	7.44x	15.3x	12.4x	11.2x	8.8x	7.5x	6.5x
EV / EBIT	22x	13.7x	20.9x	15.6x	13.6x	10.5x	8.9x	7.61x
EV / FCF	192x	-98.4x	-123x	-34.6x	74x	44.6x	27.9x	18.6x
FCF Yield	0.52%	-1.02%	-0.81%	-2.89%	1.35%	2.24%	3.58%	5.37%
Dividend per Share ²	0.0525	0.0698	0.05	0.06	-	0.0855	0.1078	0.1273
Rate of return	1.09%	1.73%	0.88%	1.08%	-	1.77%	2.23%	2.64%
EPS ²	0.531	-0.219	-0.755	-0.037	0.29	0.2093	0.3004	0.3939
Distribution rate	9.89%	-31.8%	-6.62%	-162%	-	40.8%	35.9%	32.3%
Net sales ¹	6,883	7,537	3,350	3,468	3,589	3,884	4,214	4,537
EBITDA ¹	800	886	532	682	785	883.1	1,020	1,152
EBIT ¹	375	480	390	540	647	738.5	860.7	983.1
Net income ¹	833	-308	-1,019	-49	370	245.4	351.7	464.7
Net Debt ¹	1,268	1,139	572	1,321	1,407	1,741	1,631	1,456
Reference price ²	4.797	4.035	5.674	5.538	5.884	4.829	4.829	4.829
Nbr of stocks (in thousands)	1,457,476	1,351,475	1,332,715	1,286,457	1,258,062	1,247,788	-	-
Announcement Date	03/03/22	02/03/23	07/03/24	06/03/25	27/02/26	-	-	-

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.($)
MELROSE INDUSTRIES PLC	23.07x	2x	8.8x	1.77%	8.14B
GE AEROSPACE	36.93x	6.56x	27.17x	0.61%	310B
RTX CORPORATION	31.18x	2.85x	16.94x	1.6%	241B
ROLLS-ROYCE HOLDINGS PLC	31.69x	4.24x	19.36x	1.03%	133B
GENERAL DYNAMICS CORPORATION	20.81x	1.75x	14.37x	1.84%	93.55B
BAE SYSTEMS PLC	24.62x	1.89x	13.47x	2.05%	77.7B
NORTHROP GRUMMAN CORPORATION	19.97x	2x	14.18x	1.74%	79.3B
ROCKET LAB CORPORATION	-438.69x	74.05x	-1253.27x	-.--%	68.04B
RHEINMETALL AG	32.46x	3.63x	16.3x	1.37%	63.35B
L3HARRIS TECHNOLOGIES, INC.	26.62x	2.82x	15.67x	1.6%	57.65B
Average	-19.13x	10.18x	-110.70x	1.36%	113.19B
Weighted average by Cap.	2.26x	8.13x	-57.12x	1.21%