Valuation Tesco PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:10 06/02/2026 GMT			5-day change	1st Jan Change
452.10 ^GBX	+0.62%		+6.33%	+2.33%

02-05	AlphaValue/Baader Europe Downgrades Tesco to Reduce, Lifts PT	MT
02-04	ICE debate dominates New Jersey congressional race	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,145	21,802	18,113	19,339	25,053	28,733	-	-
Change	-	27.16%	-16.92%	6.76%	29.55%	14.69%	-	-
Enterprise Value (EV) ¹	29,145	32,318	28,606	29,103	34,507	40,086	39,858	39,793
Change	-	10.88%	-11.48%	1.74%	18.57%	16.17%	-0.57%	-0.16%
P/E ratio	29.6x	14.6x	24.7x	11.3x	15.9x	16.9x	14.9x	13.9x
PBR	1.74x	1.41x	1.49x	1.7x	2.19x	2.79x	2.67x	2.48x
PEG	-	0x	-0.5x	0x	-3.82x	1.2x	1.1x	1.81x
Capitalization / Revenue	0.3x	0.36x	0.28x	0.28x	0.36x	0.4x	0.39x	0.38x
EV / Revenue	0.5x	0.53x	0.43x	0.43x	0.49x	0.55x	0.53x	0.52x
EV / EBITDA	8.69x	7.11x	6.61x	6.4x	7.15x	8.2x	7.86x	7.58x
EV / EBIT	16.1x	11.4x	10.9x	10.3x	11x	13x	12.3x	11.8x
EV / FCF	-51.2x	11.5x	10.4x	11.9x	25x	22.3x	21.4x	19.7x
FCF Yield	-1.95%	8.69%	9.62%	8.43%	4.01%	4.48%	4.67%	5.08%
Dividend per Share ²	0.0915	0.109	0.109	0.121	0.137	0.1436	0.1578	0.1718
Rate of return	4.1%	3.79%	4.37%	4.37%	3.66%	3.18%	3.49%	3.8%
EPS ²	0.0754	0.1964	0.1008	0.2453	0.2351	0.2676	0.303	0.3262
Distribution rate	121%	55.5%	108%	49.3%	58.3%	53.7%	52.1%	52.7%
Net sales ¹	57,887	61,344	65,762	68,187	69,916	72,550	74,592	76,544
EBITDA ¹	3,353	4,543	4,330	4,544	4,825	4,891	5,074	5,252
EBIT ¹	1,815	2,825	2,630	2,821	3,128	3,090	3,229	3,363
Net income ¹	6,143	1,481	745	1,736	1,626	1,781	1,952	2,075
Net Debt ¹	12,000	10,516	10,493	9,764	9,454	11,353	11,125	11,060
Reference price ²	2.231	2.876	2.492	2.768	3.741	4.521	4.521	4.521
Nbr of stocks (in thousands)	7,685,051	7,580,532	7,268,607	6,986,530	6,696,942	6,355,483	-	-
Announcement Date	14/04/21	13/04/22	13/04/23	10/04/24	10/04/25	-	-	-

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.($)
TESCO PLC	16.89x	0.55x	8.2x	3.18%	39.1B
WALMART INC.	45.68x	1.54x	24.38x	0.71%	1,046B
LOBLAW COMPANIES LIMITED	38.12x	1.32x	11.56x	0.83%	57.62B
KROGER CO. (THE)	43.28x	0.39x	7.07x	2.04%	42.72B
SYSCO CORPORATION	20.12x	0.64x	12.1x	2.5%	41.44B
AEON CO., LTD.	93.08x	0.99x	16.26x	0.6%	39.87B
AHOLD DELHAIZE N.V.	14.6x	0.51x	6.45x	3.42%	36.74B
GEORGE WESTON LIMITED	30.15x	0.81x	6.67x	1.13%	28.35B
WOOLWORTHS GROUP LIMITED	25.39x	0.76x	9.02x	2.98%	26.91B
US FOODS HOLDING CORP.	30.64x	0.63x	12.94x	-.--%	20.14B
Average	35.80x	0.81x	11.46x	1.74%	137.84B
Weighted average by Cap.	43.31x	1.35x	20.93x	0.99%