Valuation Senior plc

Stocks

Delayed London S.E. 07:30:00 08/10/2026 BST			5-day change	1st Jan Change
297.50 ^GBX	0.00%		+0.34%	+52.72%

10-08	Brooks Macdonald names Lucy Tilley as new CFO	AN
10-08	Blackstone Inc. (NYSE:BX) and Tinicum Incorporated completed the acquisition of 97.6% stake in Senior plc from a group of shareholders.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	369.6	610.2	515.3	727	651.7	796.9
Change	-	65.08%	-15.54%	41.08%	-10.36%	22.28%
Enterprise Value (EV) ¹	575.5	763.3	694.2	930.8	881.3	914.2
Change	-	32.62%	-9.04%	34.08%	-5.32%	3.73%
P/E	-2.34x	25.7x	26.5x	24.3x	26.1x	-197x
PBR	0.94x	1.44x	1.15x	1.6x	1.4x	2.11x
PEG	-	-0x	-1.5x	0.4x	-1.6x	2x
Capitalization / Revenue	0.5x	0.93x	0.61x	0.75x	0.67x	1.08x
EV / Revenue	0.78x	1.16x	0.82x	0.97x	0.9x	1.24x
EV / EBITDA	-4.5x	16.2x	9.92x	11.9x	11.2x	12x
EV / EBIT	-3.24x	74.1x	21.7x	24x	21.5x	17x
EV / FCF	-13.1x	32.9x	18.6x	-34.9x	96.4x	13.6x
FCF Yield	-7.64%	3.04%	5.37%	-2.86%	1.04%	7.33%
Dividend per Share ²	-	-	0.013	0.023	0.024	0.03
Rate of return	-	-	1.04%	1.3%	1.5%	1.54%
EPS ²	-0.382	0.0573	0.0473	0.0732	0.0612	-0.009878
Distribution rate	-	-	27.5%	31.4%	39.2%	-304%
Net sales ¹	733.6	658.7	848.4	963.5	977.1	738.2
EBITDA ¹	-128	47.1	70	78.5	78.9	75.9
EBIT ¹	-177.6	10.3	32	38.8	41	53.8
Net income ¹	-158.5	24.2	20.2	31.1	25.9	-4.2
Net Debt ¹	205.9	153.1	178.9	203.8	229.6	117.3
Reference price ²	0.892	1.470	1.252	1.776	1.596	1.948
Nbr of stocks (in thousands)	414,146	415,082	411,619	409,365	408,323	409,071
Announcement Date	08/03/21	08/03/22	27/02/23	04/03/24	03/03/25	02/03/26

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.($)
SENIOR PLC	-	-	-	-	1.62B
GE AEROSPACE	32.5x	5.98x	24.63x	0.63%	295B
RTX CORPORATION	29.96x	2.92x	16.76x	1.48%	258B
AIRBUS SE	25.94x	1.72x	12.79x	1.76%	171B
BOEING	-453.48x	1.76x	40.37x	-.--%	149B
LOCKHEED MARTIN CORPORATION	19.75x	1.88x	13.61x	2.32%	140B
ROLLS-ROYCE HOLDINGS PLC	27.17x	3.93x	16.44x	1.26%	128B
SAFRAN	27.57x	2.96x	13.42x	1.52%	126B
GENERAL DYNAMICS CORPORATION	20.55x	1.74x	14.24x	1.81%	94.38B
NORTHROP GRUMMAN CORPORATION	18.53x	1.97x	13.93x	1.76%	78.34B
Average	-27.95x	2.76x	18.46x	1.39%	144.08B
Weighted average by Cap.	-22.69x	3.15x	19.40x	1.29%