Valuation Mitchells & Butlers plc

Equities

Real-time Estimate Cboe Europe Other stock markets 12:05:51 17/02/2026 GMT			5-day change	1st Jan Change
294.50 ^GBX	-0.34%		+4.16%	+12.12%

02-13	CEO sells GBP6 million in shares back to Yu Group	AN
02-11	Mitchells & Butlers confirms new CFO will start in April	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	1,754	-	-
Change	-	-47.22%	53.2%	40.92%	-17.65%	18.65%	-	-
Enterprise Value (EV) ¹	3,386	2,510	2,907	3,231	2,755	2,916	2,781	2,604
Change	-	-25.86%	15.79%	11.15%	-14.73%	5.82%	-4.63%	-6.33%
P/E ratio	-23x	63.5x	-307x	12.2x	8.44x	9.3x	8.67x	8.08x
PBR	0.75x	0.39x	0.6x	0.7x	0.53x	0.59x	0.55x	0.51x
PEG	-	-1x	2x	-0x	0.4x	1.2x	1.2x	1.1x
Capitalization / Revenue	1.48x	0.38x	0.51x	0.69x	0.55x	0.62x	0.6x	0.59x
EV / Revenue	3.18x	1.14x	1.16x	1.24x	1.02x	1.04x	0.96x	0.88x
EV / EBITDA	20.2x	6.73x	8.1x	7.31x	5.93x	6.24x	5.76x	5.19x
EV / EBIT	117x	10.5x	13.2x	10.4x	8.35x	8.78x	8.06x	7.29x
EV / FCF	-847x	20.7x	31.9x	13.9x	14.7x	24.4x	21.2x	17.1x
FCF Yield	-0.12%	4.82%	3.13%	7.18%	6.79%	4.1%	4.71%	5.83%
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	2,811	2,899	2,974
EBITDA ¹	168	373	359	442	465	467.3	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	2.955	2.955	2.955
Nbr of stocks (in thousands)	594,388	594,716	593,537	594,359	593,632	593,498	-	-
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	9.3x	1.04x	6.24x	-.--%	2.39B
STARBUCKS CORPORATION	46.71x	3.07x	20.83x	2.66%	107B
COMPASS GROUP PLC	20.01x	1.08x	10.75x	2.62%	47.58B
DARDEN RESTAURANTS, INC.	19.71x	2x	12.2x	2.84%	24.35B
MIXUE GROUP	22.46x	3.65x	15.34x	0.21%	18.94B
HAIDILAO INTERNATIONAL HOLDING LTD.	19.41x	1.79x	9.58x	4.74%	12.14B
ZENSHO HOLDINGS CO., LTD.	34.37x	1.38x	12.54x	0.75%	9.78B
GUMING HOLDINGS LIMITED	22.45x	4.6x	19.64x	4.25%	8.92B
SODEXO	12.76x	0.4x	6.22x	5.02%	8.06B
CAVA GROUP, INC.	120.8x	5.98x	46.38x	-.--%	7.37B
Average	32.80x	2.50x	15.97x	2.31%	24.64B
Weighted average by Cap.	35.05x	2.53x	16.82x	2.54%