Valuation Pearson plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 13/09/2024 BST			5-day change	1st Jan Change
1,062.50 ^GBX	+1.05%		-1.02%	+10.19%

09-06	Pearson Unit Prices GBP350 Million Guaranteed Notes Issuance	MT
08-28	Pearson Unveils New Higher Ed AI Tools to Make Studying a Breeze	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,961	5,102	4,620	6,707	6,717	7,055	-	-
Change	-	2.83%	-9.45%	45.19%	0.15%	5.03%	-	-
Enterprise Value (EV) ¹	5,977	5,656	5,117	7,264	5,973	7,955	7,725	7,535
Change	-	-5.38%	-9.54%	41.97%	-17.77%	33.18%	-2.89%	-2.46%
P/E ratio	18.7x	16.6x	29.3x	28.8x	18.3x	19x	16.7x	15.6x
PBR	1.15x	1.24x	1.08x	1.57x	1.73x	1.83x	1.7x	1.61x
PEG	-	0.8x	-0.6x	0.5x	0.3x	2.98x	1.3x	2.26x
Capitalization / Revenue	1.28x	1.5x	1.35x	1.75x	1.83x	1.95x	1.87x	1.8x
EV / Revenue	1.54x	1.66x	1.49x	1.89x	1.63x	2.2x	2.05x	1.92x
EV / EBITDA	6.16x	8.98x	6.9x	10.2x	7.62x	9.91x	9.16x	8.49x
EV / EBIT	10.3x	18.1x	13.3x	15.9x	10.4x	13.2x	12x	10.9x
EV / FCF	34x	22.2x	19.5x	33.9x	15x	19x	17.1x	15.4x
FCF Yield	2.94%	4.51%	5.12%	2.95%	6.68%	5.26%	5.84%	6.49%
Dividend per Share ²	0.195	0.195	0.205	0.215	0.227	0.2405	0.2645	0.2837
Rate of return	3.06%	2.87%	3.34%	2.29%	2.35%	2.26%	2.49%	2.67%
EPS ²	0.34	0.41	0.209	0.326	0.527	0.5606	0.6354	0.6792
Distribution rate	57.4%	47.6%	98.1%	66%	43.1%	42.9%	41.6%	41.8%
Net sales ¹	3,869	3,397	3,428	3,841	3,674	3,621	3,769	3,929
EBITDA ¹	970	630	742	715	784	802.7	843.6	887.4
EBIT ¹	581	313	385	456	573	602.7	643.5	689.5
Net income ¹	264	310	160	242	378	383.2	423	458.2
Net Debt ¹	1,016	554	497	557	-744	900	670.5	480.2
Reference price ²	6.37	6.80	6.13	9.39	9.64	10.62	10.62	10.62
Nbr of stocks (in thousands)	778,873	749,842	753,360	714,131	696,669	663,998	-	-
Announcement Date	21/02/20	08/03/21	25/02/22	03/03/23	01/03/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PEARSON PLC	18.95x	2.2x	9.91x	+2.26%	9.27B
SCHIBSTED ASA	271.54x	7.04x	35.18x	+0.62%	6.84B
SAUDI RESEARCH AND MEDIA GROUP	27.32x	-	-	-	5.55B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	15.89x	-	-	+4.33%	4.14B
LAGARDÈRE S.A.	14.01x	0.52x	4.77x	+2.91%	3.52B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	16.65x	0.71x	4.82x	+4.94%	3.4B
KADOKAWA CORPORATION	32.97x	1.12x	11.61x	+1.00%	2.84B
SOUTHERN PUBLISHING AND MEDIA CO.,LTD.	12.35x	-	-	+2.23%	1.53B
Average	51.21x	2.32x	13.26x	+2.61%	4.64B
Weighted average by Cap.	66.54x	2.94x	15.41x	+2.42%