Valuation Sage Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:07 10/02/2026 GMT			5-day change	1st Jan Change
845.80 ^GBX	+0.62%		-2.89%	-21.90%

02-09	Taylor Maritime chief executive buys 458,500 shares	AN
02-06	FTSE 100 closes choppy week higher amid US rally	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,401	7,077	10,112	10,221	10,430	7,854	-	-
Change	-	-4.38%	42.89%	1.08%	2.04%	-24.7%	-	-
Enterprise Value (EV) ¹	7,648	7,810	10,673	10,959	11,619	8,958	8,571	8,364
Change	-	2.11%	36.67%	2.68%	6.02%	-22.9%	-4.32%	-2.41%
P/E ratio	27.2x	27.7x	48.4x	32.5x	29.6x	18.8x	16.3x	14.3x
PBR	6.65x	5.09x	7.17x	9.44x	14.9x	10.8x	7.4x	6.37x
PEG	-	-7.94x	-2.6x	0.6x	1.7x	0.9x	1.1x	1.1x
Capitalization / Revenue	4.01x	3.63x	4.63x	4.38x	4.15x	2.86x	2.63x	2.43x
EV / Revenue	4.14x	4.01x	4.89x	4.7x	4.62x	3.26x	2.87x	2.58x
EV / EBITDA	17.3x	16.7x	19.3x	17.6x	16.7x	12x	10.4x	9.26x
EV / EBIT	21.4x	20.7x	23.4x	20.7x	19.4x	13.4x	11.5x	10.2x
EV / FCF	22.7x	26.5x	26.4x	20.9x	22.5x	16.5x	13.9x	12.4x
FCF Yield	4.41%	3.78%	3.79%	4.78%	4.45%	6.05%	7.18%	8.06%
Dividend per Share ²	0.1768	0.184	0.193	0.2045	0.2185	0.2331	0.2489	0.2656
Rate of return	2.49%	2.64%	1.95%	2%	1.99%	2.76%	2.94%	3.14%
EPS ²	0.2608	0.2517	0.2043	0.3155	0.3716	0.451	0.5198	0.5901
Distribution rate	67.8%	73.1%	94.5%	64.8%	58.8%	51.7%	47.9%	45%
Net sales ¹	1,846	1,947	2,184	2,332	2,513	2,744	2,982	3,238
EBITDA ¹	443	468	553	622	694	744.9	823.4	903.1
EBIT ¹	358	377	456	529	600	668.2	743.9	821.3
Net income ¹	285	260	211	323	369	440.6	501.2	557.5
Net Debt ¹	247	733	561	738	1,189	1,104	716.6	510.3
Reference price ²	7.096	6.972	9.890	10.245	11.000	8.458	8.458	8.458
Nbr of stocks (in thousands)	1,043,006	1,015,010	1,022,463	997,654	948,161	928,600	-	-
Announcement Date	17/11/21	16/11/22	22/11/23	20/11/24	19/11/25	-	-	-

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.($)
SAGE GROUP PLC	18.75x	3.26x	12.03x	2.76%	10.74B
ORACLE CORPORATION	28.15x	8.49x	16x	1.19%	460B
SAP SE	29.54x	5.5x	17.73x	1.38%	247B
SERVICENOW, INC.	46.83x	6.29x	17.62x	-.--%	111B
STRATEGY INCORPORATED	88.41x	-	-	-	44.19B
CONSTELLATION SOFTWARE INC.	54.77x	3.45x	12.15x	0.22%	38.2B
FAIR ISAAC CORPORATION	39.09x	14.5x	23.53x	-.--%	32.75B
TOAST, INC.	55.41x	2.54x	25.06x	-.--%	17.33B
TRIMBLE, INC.	38.25x	4.84x	16.8x	-	16.39B
HUBSPOT, INC.	409.55x	3.4x	15.07x	-.--%	12.15B
Average	80.87x	5.81x	17.33x	0.69%	98.97B
Weighted average by Cap.	39.90x	7.16x	16.87x	0.99%