Valuation Spire Healthcare Group plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:22 10/07/2026 BST			5-day change	1st Jan Change
216.50 ^GBX	+0.46%		-1.14%	+29.64%

07-09	Spire Healthcare announces further deadline extension for Toscafund	AN
07-09	Spire Healthcare takeover deadline for Toscafund extended to August 6	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,002	920.8	915.3	909.5	672	867.3	-	-
Change	-	-8.12%	-0.6%	-0.63%	-26.12%	29.07%	-	-
Enterprise Value (EV) ¹	2,065	2,037	2,123	2,148	1,953	2,085	2,017	1,937
Change	-	-1.33%	4.18%	1.2%	-9.08%	6.74%	-3.27%	-3.93%
P/E	-104x	109x	34.3x	36.5x	41.8x	24.3x	13.7x	12.4x
PBR	-	1.25x	1.24x	1.22x	0.9x	1.37x	1.28x	1.18x
PEG	-	-1x	0x	-6.02x	-1.2x	0x	0.2x	1.2x
Capitalization / Revenue	0.91x	0.77x	0.67x	0.6x	0.43x	0.54x	0.51x	0.49x
EV / Revenue	1.87x	1.7x	1.56x	1.42x	1.24x	1.3x	1.19x	1.09x
EV / EBITDA	11.6x	10x	9.07x	8.26x	7.27x	7.71x	6.69x	6.07x
EV / EBIT	25.5x	19.3x	16.3x	14.4x	13x	13.9x	11.3x	10.7x
EV / FCF	18x	21.7x	16.2x	17.4x	11.9x	12.3x	10.2x	30.6x
FCF Yield	5.55%	4.61%	6.18%	5.75%	8.38%	8.11%	9.8%	3.27%
Dividend per Share ²	-	0.005	0.021	0.023	0.015	0.0204	0.0454	0.0375
Rate of return	-	0.22%	0.93%	1.02%	0.9%	0.94%	2.1%	1.73%
EPS ²	-0.024	0.021	0.066	0.062	0.04	0.0892	0.1584	0.1747
Distribution rate	-	23.8%	31.8%	37.1%	37.5%	22.8%	28.7%	21.4%
Net sales ¹	1,106	1,198	1,359	1,511	1,580	1,609	1,701	1,783
EBITDA ¹	178.2	203.5	234	260	268.6	270.5	301.4	319.4
EBIT ¹	81.1	105.6	130.4	149.4	150.5	149.8	177.7	181.7
Net income ¹	-9.7	8.6	27.3	25.4	16.4	36.53	64.71	70.81
Net Debt ¹	1,063	1,117	1,207	1,239	1,281	1,217	1,149	1,070
Reference price ²	2.500	2.280	2.265	2.260	1.670	2.165	2.165	2.165
Nbr of stocks (in thousands)	400,862	403,868	404,099	402,440	402,371	400,598	-	-
Announcement Date	03/03/22	02/03/23	29/02/24	06/03/25	05/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SPIRE HEALTHCARE GROUP PLC	24.27x	1.3x	7.71x	0.94%	1.16B
IHH HEALTHCARE	33.18x	3.11x	13.88x	1.34%	18.32B
APOLLO HOSPITALS ENTERPRISE LIMITED	66.68x	5.25x	35.56x	0.26%	13.33B
AIER EYE HOSPITAL GROUP CO., LTD.	20.57x	2.96x	10.52x	2.02%	11.45B
ENCOMPASS HEALTH CORPORATION	17.88x	2.08x	9.75x	0.7%	10.93B
THE ENSIGN GROUP, INC.	23.83x	1.92x	15.97x	0.16%	9.77B
BANGKOK DUSIT MEDICAL SERVICES	19.01x	2.78x	11.43x	4.19%	9.36B
FORTIS HEALTHCARE LIMITED	68.27x	8.19x	35.69x	0.13%	7.66B
RAMSAY HEALTH CARE LIMITED	31.62x	0.85x	7.08x	2.04%	6.71B
PURE HEALTH HOLDING	12.78x	1.11x	6.75x	2.04%	6.9B
Average	31.81x	2.95x	15.43x	1.38%	9.56B
Weighted average by Cap.	33.37x	3.20x	16.68x	1.35%