Valuation Mitchells & Butlers plc

Equities

Real-time Estimate Cboe Europe Other stock markets 14:16:29 21/04/2026 BST			5-day change	1st Jan Change
272.50 ^GBX	+0.18%		-1.23%	+4.06%

04-10	WINNERS & LOSERS: AO World backs view; B&M shares decline	AN
02-13	CEO sells GBP6 million in shares back to Yu Group	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,575	831.4	1,274	1,795	1,478	1,614	-	-
Change	-	-47.22%	53.2%	40.92%	-17.65%	9.22%	-	-
Enterprise Value (EV) ¹	3,386	2,510	2,907	3,231	2,755	2,776	2,641	2,465
Change	-	-25.86%	15.79%	11.15%	-14.73%	0.77%	-4.87%	-6.67%
P/E ratio	-23x	63.5x	-307x	12.2x	8.44x	8.56x	7.98x	7.43x
PBR	0.75x	0.39x	0.6x	0.7x	0.53x	0.54x	0.5x	0.47x
PEG	-	-1x	2x	-0x	0.4x	1.1x	1.11x	1.01x
Capitalization / Revenue	1.48x	0.38x	0.51x	0.69x	0.55x	0.57x	0.56x	0.54x
EV / Revenue	3.18x	1.14x	1.16x	1.24x	1.02x	0.99x	0.91x	0.83x
EV / EBITDA	20.2x	6.73x	8.1x	7.31x	5.93x	5.94x	5.47x	4.92x
EV / EBIT	117x	10.5x	13.2x	10.4x	8.35x	8.36x	7.66x	6.9x
EV / FCF	-847x	20.7x	31.9x	13.9x	14.7x	23.2x	20.2x	16.2x
FCF Yield	-0.12%	4.82%	3.13%	7.18%	6.79%	4.31%	4.96%	6.16%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.115	0.022	-0.007	0.248	0.295	0.3179	0.3408	0.3659
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,065	2,208	2,503	2,610	2,711	2,809	2,898	2,974
EBITDA ¹	168	373	359	442	465	467.4	482.8	501.5
EBIT ¹	29	240	221	312	330	331.9	344.8	357.5
Net income ¹	-65	13	-4	149	177	191.3	205.1	220.3
Net Debt ¹	1,811	1,679	1,633	1,436	1,277	1,162	1,027	850.6
Reference price ²	2.650	1.398	2.146	3.020	2.490	2.720	2.720	2.720
Nbr of stocks (in thousands)	594,388	594,716	593,537	594,359	593,632	593,547	-	-
Announcement Date	25/11/21	07/12/22	30/11/23	27/11/24	28/11/25	-	-	-

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.($)
MITCHELLS & BUTLERS PLC	8.56x	0.99x	5.94x	-.--%	2.19B
STARBUCKS CORPORATION	49.56x	3.36x	22.86x	2.55%	113B
COMPASS GROUP PLC	20.4x	1.11x	10.98x	2.57%	48.39B
DARDEN RESTAURANTS, INC.	19.17x	1.9x	11.63x	2.97%	23.12B
CAVA GROUP, INC.	187.96x	7.56x	59.56x	-.--%	11.33B
ZENSHO HOLDINGS CO., LTD.	30.22x	1.25x	11.62x	0.85%	8.4B
SODEXO	18.37x	0.39x	7.03x	4.33%	7.25B
FOOD & LIFE COMPANIES LTD.	37.11x	2.41x	13.88x	0.4%	6.8B
SKYLARK HOLDINGS CO., LTD.	36.17x	1.66x	9.41x	0.83%	4.57B
JUBILANT FOODWORKS LIMITED	75.6x	3.31x	16.82x	0.31%	3.21B
Average	48.31x	2.39x	16.97x	1.48%	22.8B
Weighted average by Cap.	44.80x	2.68x	19.32x	2.31%