Valuation Rathbones Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 11:51:25 08/05/2026 BST			5-day change	1st Jan Change
1,988.00 ^GBX	-0.50%		+1.01%	+3.21%

09:40am	Morgan Stanley 'equal-weight' on Standard Life	AN
05-07	EARNINGS AND TRADING: Morgan Advanced Materials says CFO to step down	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,155	1,198	1,506	1,739	1,996	2,052	-	-
Change	-	3.72%	25.66%	15.49%	14.79%	2.8%	-	-
Enterprise Value (EV) ¹	-210.9	-123.2	1,506	1,739	1,996	615.7	522.9	417.3
Change	-	41.59%	1,322.22%	15.49%	14.79%	-69.16%	-15.07%	-20.19%
P/E ratio	15.3x	24.9x	34.3x	27.5x	18.4x	14.1x	12.5x	11x
PBR	1.79x	1.88x	-	-	-	1.56x	1.49x	1.42x
PEG	-	-0.7x	-0.9x	1.5x	0.3x	0.4x	1x	0.8x
Capitalization / Revenue	2.65x	2.63x	2.64x	1.94x	2.16x	2.13x	2.04x	1.94x
EV / Revenue	-0.48x	-0.27x	2.64x	1.94x	2.16x	0.64x	0.52x	0.39x
EV / EBITDA	-	-0.93x	8.64x	6.6x	7.68x	2.15x	1.61x	1.15x
EV / EBIT	-1.75x	-1.27x	11.8x	7.64x	8.38x	2.33x	1.76x	1.3x
EV / FCF	0.93x	-0.44x	-	7.34x	1.89x	2.49x	1.84x	1.37x
FCF Yield	108%	-227%	-	13.6%	53%	40.2%	54.4%	73.2%
Dividend per Share ²	0.81	0.84	0.87	0.93	0.99	1.063	1.133	1.178
Rate of return	4.08%	4.13%	4.99%	5.6%	5.13%	5.32%	5.67%	5.9%
EPS ²	1.293	0.816	0.508	0.604	1.047	1.416	1.602	1.814
Distribution rate	62.6%	103%	171%	154%	94.6%	75.1%	70.8%	64.9%
Net sales ¹	435.9	455.9	571.1	895.9	923.3	963	1,006	1,058
EBITDA ¹	-	132	174.2	263.4	260	286.4	324.1	361.6
EBIT ¹	120.7	97.06	127.1	227.6	238.1	264	297	322.2
Net income ¹	75.23	48.98	37.5	65.5	112.3	146.6	173.5	188.5
Net Debt ¹	-1,366	-1,322	-	-	-	-1,436	-1,529	-1,635
Reference price ²	19.84	20.35	17.42	16.60	19.30	19.98	19.98	19.98
Nbr of stocks (in thousands)	58,231	58,885	86,442	104,768	103,438	102,715	-	-
Announcement Date	24/02/22	01/03/23	06/03/24	26/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RATHBONES GROUP PLC	14.11x	0.64x	2.15x	5.32%	2.79B
BLACKSTONE INC.	20.31x	7.05x	13.36x	4.24%	96.09B
KKR & CO. INC.	28.03x	9.2x	13.69x	0.79%	89.24B
ARES MANAGEMENT CORPORATION	20.55x	5.95x	13.78x	4.4%	27.77B
AMUNDI	11.76x	4.58x	8.97x	5.54%	20.24B
THE CARLYLE GROUP INC.	10.82x	4.14x	12.87x	2.86%	17.64B
FRANKLIN RESOURCES, INC.	17.75x	1.74x	6.6x	4.31%	15.86B
ARES CAPITAL CORPORATION	12.19x	9.28x	-	10.13%	13.61B
HDFC ASSET MANAGEMENT COMPANY LIMITED	41.53x	-	-	1.86%	12.89B
INFRATIL LIMITED	45.85x	6.59x	22.28x	1.37%	9.03B
Average	22.29x	5.46x	11.71x	4.08%	30.52B
Weighted average by Cap.	22.57x	7.00x	12.95x	3.34%