Valuation Tesco PLC

Stocks

Real-time Estimate Cboe Europe Other stock markets 09:17:53 18/06/2026 BST			5-day change	1st Jan Change
445.80 ^GBX	-2.39%		-5.27%	+0.54%

09:13am	Shares fall despite slightly lower UK unemployment	AN
08:40am	Tesco backs full-year guidance but UK LFL sales growth misses forecast	AN

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	21,946	18,535	19,429	25,462	30,544	28,726	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-5.95%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	39,285	39,093	39,001
Change	-	-10.58%	0.57%	19.6%	17.73%	-4.43%	-0.49%	-0.24%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	15x	13.6x	12.5x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.51x	2.41x	2.31x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.2x	1.3x	1.35x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.38x	0.37x	0.36x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.52x	0.51x	0.49x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.7x	7.37x	7.08x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	12.1x	11.5x	11x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	20.7x	19.1x	18x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.82%	5.23%	5.55%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.1563	0.1703	0.1854
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.42%	3.73%	4.06%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3037	0.335	0.3661
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.5%	50.8%	50.6%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,930	77,026	79,027
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,105	5,307	5,507
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,256	3,412	3,560
Net income ¹	1,481	745	1,736	1,626	1,787	1,944	2,108	2,268
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,559	10,367	10,274
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.567	4.567	4.567
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,289,986	-	-
Announcement Date	13/04/22	13/04/23	10/04/24	10/04/25	16/04/26	-	-	-

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.($)
TESCO PLC	15.04x	0.52x	7.7x	3.42%	38.48B
WALMART INC.	40.64x	1.31x	20.02x	0.84%	940B
LOBLAW COMPANIES LIMITED	28.5x	1.21x	10.52x	0.95%	53.49B
KROGER CO. (THE)	12.05x	0.35x	6.33x	2.32%	37.87B
SYSCO CORPORATION	19.62x	0.58x	11.19x	2.73%	37.78B
AHOLD DELHAIZE N.V.	12.92x	0.49x	6.21x	3.61%	36.1B
WOOLWORTHS GROUP LIMITED	43.67x	0.87x	10.15x	2.49%	32.62B
GEORGE WESTON LIMITED	22.67x	0.76x	6.38x	1.29%	27.68B
AEON CO., LTD.	50.42x	0.72x	12.02x	1.07%	23.58B
US FOODS HOLDING CORP.	23.93x	0.61x	11.94x	-.--%	20.65B
Average	26.95x	0.74x	10.24x	1.87%	124.83B
Weighted average by Cap.	36.62x	1.16x	17.30x	1.15%