Valuation Mitie Group plc OTC Markets

Stocks

Market Closed - OTC Markets 19:31:23 22/10/2026 BST			5-day change	1st Jan Change
11.17 ^USD	+0.36%		+0.13%	+23.15%

10-22	Mitie Group, OCS Advance Takeover Deal with UK National Security Clearance	MT
10-22	Mitie takeover by OCS clears UK national security hurdle	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	780.9	1,080	1,319	1,402	2,165	2,679	-	-
Change	-	38.26%	22.14%	6.32%	54.4%	23.76%	-	-
Enterprise Value (EV) ¹	753.9	1,124	1,400	1,601	2,615	3,182	3,105	3,002
Change	-	49.07%	24.54%	14.4%	63.33%	21.68%	-2.43%	-3.29%
P/E	16.7x	13.2x	11.5x	15.1x	27.7x	20.6x	15x	13x
PBR	-	-	3.22x	3.75x	4.43x	5.34x	4.29x	3.51x
PEG	-	0.2x	0.2x	-0.9x	-1.4x	0.3x	0.4x	0.8x
Capitalization / Revenue	0.2x	0.27x	0.29x	0.28x	0.39x	0.45x	0.43x	0.41x
EV / Revenue	0.19x	0.28x	0.31x	0.31x	0.47x	0.53x	0.49x	0.46x
EV / EBITDA	3.57x	5.24x	5.22x	5.15x	7.26x	7.96x	7.2x	6.62x
EV / EBIT	4.44x	6.93x	6.66x	6.84x	9.9x	10.6x	9.33x	8.45x
EV / FCF	5.67x	19.4x	6.72x	8.47x	10.4x	20.9x	17.8x	14.6x
FCF Yield	17.6%	5.15%	14.9%	11.8%	9.6%	4.79%	5.62%	6.86%
Dividend per Share ²	0.018	0.029	0.04	0.043	0.045	0.048	0.0543	0.0586
Rate of return	3.27%	3.55%	3.81%	3.75%	2.66%	2.27%	2.57%	2.78%
EPS ²	0.033	0.062	0.091	0.076	0.061	0.1025	0.1402	0.162
Distribution rate	54.5%	46.8%	44%	56.6%	73.8%	46.8%	38.7%	36.2%
Net sales ¹	3,997	4,055	4,511	5,091	5,619	5,997	6,285	6,582
EBITDA ¹	211.4	214.5	268.1	310.9	360	400	431.4	453.3
EBIT ¹	169.8	162.1	210.2	234.1	264.1	301.5	332.9	355.1
Net income ¹	50.7	91.1	126.3	101.4	82.6	129.9	170.9	193.6
Net Debt ¹	-27	44.1	80.8	199	450.2	502.8	425.6	323.5
Reference price ²	0.551	0.818	1.050	1.148	1.690	2.110	2.110	2.110
Nbr of stocks (in thousands)	1,417,163	1,319,866	1,255,918	1,221,252	1,280,849	1,269,630	-	-
Announcement Date	09/06/22	08/06/23	06/06/24	05/06/25	04/06/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISA, INC.	32.55x	16.57x	23.56x	0.66%	749B
CINTAS CORPORATION	40.66x	7.39x	26.22x	0.89%	88.98B
UNITED RENTALS, INC.	22.62x	4.57x	9.9x	0.72%	68.04B
PAYPAL HOLDINGS, INC.	11.25x	1.49x	7.64x	0.98%	48.78B
BLOCK, INC.	45.09x	1.71x	9.59x	-.--%	46.22B
NEBIUS GROUP	-75.12x	17.09x	41.45x	-.--%	43.51B
SUNBELT RENTALS HOLDINGS, INC.	20.04x	3.41x	8.12x	1.58%	32.17B
CORPAY, INC.	20.48x	6.23x	11.95x	-.--%	26.82B
FISERV, INC.	10.48x	2.68x	6.45x	-.--%	26.51B
Average	14.23x	6.79x	16.10x	0.54%	125.54B
Weighted average by Cap.	26.88x	12.94x	21.26x	0.64%