Valuation Tesco PLC

Equities

Market Closed - London S.E. Other stock markets 16:35:28 10/09/2024 BST			5-day change	1st Jan Change
367.60 ^GBX	-0.30%		+1.63%	+26.54%

09-10	Analyst recommendations: Apple, Oracle, Progressive, Dollar Tree...
09-10	Barclays cuts Asos to 'underweight'	AN

Fiscal Period: February	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,270	17,507	21,183	17,946	19,492	24,943	-	-
Change	-	-27.87%	21%	-15.28%	8.61%	27.96%	-	-
Enterprise Value (EV) ¹	36,568	29,507	31,699	28,439	29,256	34,545	34,805	34,637
Change	-	-19.31%	7.43%	-10.28%	2.87%	18.08%	0.75%	-0.48%
P/E ratio	26.1x	30.2x	14.2x	24.5x	11.4x	14.5x	13.5x	12.7x
PBR	1.82x	1.78x	1.37x	1.48x	1.72x	2.2x	2.15x	2.06x
PEG	-	-0.8x	0x	-0.5x	0x	4.63x	1.77x	1.95x
Capitalization / Revenue	0.37x	0.3x	0.35x	0.27x	0.29x	0.36x	0.35x	0.34x
EV / Revenue	0.56x	0.51x	0.52x	0.43x	0.43x	0.49x	0.49x	0.47x
EV / EBITDA	7.4x	8.8x	6.98x	6.57x	6.44x	7.41x	7.25x	7.06x
EV / EBIT	12.2x	16.3x	11.2x	10.8x	10.4x	11.7x	11.3x	10.9x
EV / FCF	-37.9x	-51.9x	11.3x	10.3x	11.9x	21.2x	20.7x	20.3x
FCF Yield	-2.64%	-1.93%	8.86%	9.67%	8.38%	4.73%	4.83%	4.92%
Dividend per Share ²	0.1159	0.0915	0.109	0.109	0.121	0.1297	0.1414	0.1531
Rate of return	3.67%	4.02%	3.9%	4.41%	4.33%	3.53%	3.85%	4.17%
EPS ²	0.1208	0.0754	0.1964	0.1008	0.2453	0.253	0.2722	0.29
Distribution rate	95.9%	121%	55.5%	108%	49.3%	51.3%	51.9%	52.8%
Net sales ¹	64,760	57,887	61,344	65,762	68,187	69,999	71,567	73,024
EBITDA ¹	4,942	3,353	4,543	4,330	4,544	4,664	4,802	4,905
EBIT ¹	3,005	1,815	2,825	2,630	2,821	2,963	3,080	3,164
Net income ¹	971	6,143	1,481	745	1,736	1,750	1,825	1,916
Net Debt ¹	12,298	12,000	10,516	10,493	9,764	9,602	9,862	9,694
Reference price ²	3.158	2.278	2.796	2.469	2.797	3.676	3.676	3.676
Nbr of stocks (in thousands)	7,685,869	7,685,051	7,574,786	7,268,607	6,968,930	6,785,371	-	-
Announcement Date	08/04/20	14/04/21	13/04/22	13/04/23	10/04/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TESCO PLC	14.57x	0.5x	7.58x	+3.52%	32.7B
WALMART INC.	32.54x	0.98x	15.72x	+1.06%	622B
LOBLAW COMPANIES LIMITED	24.45x	1.08x	9.5x	+1.13%	39.53B
SYSCO CORPORATION	17.46x	0.6x	11.15x	+2.67%	38.54B
KROGER CO. (THE)	12.9x	0.31x	5.98x	+2.29%	37.51B
AHOLD DELHAIZE N.V.	13.25x	0.48x	6.14x	+3.60%	32.11B
WOOLWORTHS GROUP LIMITED	24.73x	0.83x	9.45x	+3.02%	28.09B
AEON CO., LTD.	70.31x	0.6x	10.02x	+1.01%	23.11B
GEORGE WESTON LIMITED	19.36x	0.68x	5.78x	+1.39%	21.52B
CP ALL	25.64x	0.93x	10.62x	+1.86%	17.5B
Average	25.52x	0.70x	9.19x	+2.16%	89.23B
Weighted average by Cap.	29.63x	0.89x	13.51x	+1.45%