|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,980.00 GBX | -1.58% |
|
0.00% | +1.95% |
| 09:34am | Deutsche Bank cuts Haleon; Jefferies likes THG | AN |
| 01-09 | Berenberg raises M&S; BofA cuts Barratt Redrow | AN |
Company Valuation: The Berkeley Group Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: April | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,627 | 4,541 | 4,780 | 4,989 | 4,127 | 3,848 | - | - |
| Change | - | -19.3% | 5.25% | 4.38% | -17.28% | -6.77% | - | - |
| Enterprise Value (EV) 1 | 4,499 | 4,272 | 4,369 | 4,457 | 3,790 | 3,506 | 3,429 | 3,387 |
| Change | - | -5.04% | 2.27% | 2% | -14.97% | -7.49% | -2.18% | -1.24% |
| P/E ratio | 13.9x | 9.92x | 10.5x | 12.7x | 11.3x | 12.2x | 11.7x | 11.2x |
| PBR | 1.82x | 1.45x | 1.43x | 1.4x | 1.16x | 1.08x | 1x | 0.94x |
| PEG | - | 0.7x | 3.93x | -1x | -2.98x | -1.2x | 2.78x | 2.39x |
| Capitalization / Revenue | 2.56x | 1.93x | 1.87x | 2.02x | 1.66x | 1.68x | 1.64x | 1.61x |
| EV / Revenue | 2.04x | 1.82x | 1.71x | 1.81x | 1.52x | 1.53x | 1.46x | 1.42x |
| EV / EBITDA | 8.85x | 8.32x | 8.35x | 9.2x | 7.52x | 7.92x | 7.57x | 7.22x |
| EV / EBIT | 8.96x | 8.41x | 8.43x | 9.29x | 7.58x | 7.98x | 7.67x | 7.46x |
| EV / FCF | 14x | -32.7x | 13.1x | 19.2x | 19.7x | 16.2x | 14.5x | 15.8x |
| FCF Yield | 7.15% | -3.06% | 7.64% | 5.21% | 5.07% | 6.19% | 6.87% | 6.32% |
| Dividend per Share 2 | 1.303 | 0.2202 | 0.9399 | 2.145 | 2.4 | 1.374 | 1.048 | 1.313 |
| Rate of return | 2.51% | 0.52% | 2.04% | 4.39% | 5.76% | 3.4% | 2.59% | 3.25% |
| EPS 2 | 3.731 | 4.264 | 4.378 | 3.846 | 3.7 | 3.317 | 3.457 | 3.619 |
| Distribution rate | 34.9% | 5.17% | 21.5% | 55.8% | 64.9% | 41.4% | 30.3% | 36.3% |
| Net sales 1 | 2,202 | 2,348 | 2,550 | 2,464 | 2,486 | 2,295 | 2,347 | 2,390 |
| EBITDA 1 | 508.2 | 513.5 | 523.4 | 484.5 | 503.8 | 442.4 | 453.2 | 468.7 |
| EBIT 1 | 502.3 | 507.9 | 518.3 | 479.7 | 500 | 439.3 | 447.1 | 454 |
| Net income 1 | 422.7 | 482.4 | 465.7 | 397.6 | 382 | 323.4 | 328.4 | 336.5 |
| Net Debt 1 | -1,128 | -268.9 | -410.4 | -532 | -337.3 | -342 | -418.4 | -461.1 |
| Reference price 2 | 51.93 | 42.28 | 46.09 | 48.85 | 41.70 | 40.44 | 40.44 | 40.44 |
| Nbr of stocks (in thousands) | 108,374 | 107,398 | 103,706 | 102,113 | 98,966 | 95,145 | - | - |
| Announcement Date | 23/06/21 | 22/06/22 | 21/06/23 | 19/06/24 | 20/06/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.19x | 1.53x | 7.92x | 3.4% | 5.18B | |
| 14.17x | 1.44x | 10.43x | 1.12% | 46.64B | |
| 11.7x | 1.51x | 7.98x | 0.68% | 25.97B | |
| 11.34x | 0.96x | 8.33x | 3.26% | 20.82B | |
| 9.83x | 0.86x | 9.61x | 4.12% | 14.39B | |
| 11.44x | 1.44x | 8.21x | 0.68% | 13.96B | |
| 14.5x | 0.84x | 7.64x | 4.19% | 7.25B | |
| 15.41x | 0.85x | 6.66x | 2.95% | 6.99B | |
| 8.32x | 0.97x | 6.54x | - | 6.34B | |
| 9.84x | 0.61x | 7.05x | 3.2% | 6.11B | |
| Average | 11.88x | 1.10x | 8.04x | 2.62% | 15.37B | |
| Weighted average by Cap. | 12.31x | 1.23x | 8.77x | 2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BKG Stock
- Valuation The Berkeley Group Holdings plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition