|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 198.10 GBX | +0.87% |
|
-0.40% | -10.07% |
| 01-29 | Trainline continues £150m buyback programme | RE |
| 01-16 | BofA cuts British Land; RBC raises Gym Group | AN |
Company Valuation: Trainline plc
Data adjusted to current consolidation scope
| Fiscal Period: February | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,477 | 974.4 | 1,198 | 1,425 | 1,324 | 752.2 | - | - |
| Change | - | -60.66% | 22.97% | 18.94% | -7.1% | -43.18% | - | - |
| Enterprise Value (EV) 1 | 2,718 | 1,065 | 1,299 | 1,489 | 1,407 | 894.7 | 881.1 | 801.5 |
| Change | - | -60.82% | 21.96% | 14.67% | -5.49% | -36.42% | -1.52% | -9.04% |
| P/E ratio | -27.1x | -81.8x | 57.1x | 43.7x | 24.2x | 10.6x | 10.2x | 9.6x |
| PBR | 8.77x | 3.75x | 4.16x | 4.63x | 5x | 3.48x | 3.31x | 2.61x |
| PEG | - | 0.9x | -0x | 0.8x | 0.3x | 0.2x | 2.56x | 1.5x |
| Capitalization / Revenue | 36.9x | 5.17x | 3.66x | 3.59x | 2.99x | 1.68x | 1.62x | 1.54x |
| EV / Revenue | 40.5x | 5.65x | 3.97x | 3.75x | 3.18x | 1.99x | 1.9x | 1.65x |
| EV / EBITDA | -109x | 27.3x | 15.1x | 12.2x | 8.84x | 5.07x | 4.91x | 4.33x |
| EV / EBIT | -41.1x | -302x | 28.9x | 18.5x | 12.1x | 6.78x | 6.76x | 5.84x |
| EV / FCF | -18.4x | 6.42x | 167x | 17.6x | 14.5x | 8.81x | 8.14x | 6.75x |
| FCF Yield | -5.42% | 15.6% | 0.6% | 5.69% | 6.92% | 11.4% | 12.3% | 14.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.191 | -0.0249 | 0.0448 | 0.0709 | 0.1266 | 0.1849 | 0.1923 | 0.2046 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 67.08 | 188.5 | 327.1 | 396.7 | 442.1 | 449 | 464.5 | 487.2 |
| EBITDA 1 | -24.9 | 39.05 | 86.1 | 122.1 | 159.1 | 176.6 | 179.4 | 185.3 |
| EBIT 1 | -66.1 | -3.53 | 44.93 | 80.47 | 116 | 131.9 | 130.4 | 137.3 |
| Net income 1 | -91.3 | -11.9 | 21.22 | 33.99 | 58.35 | 77.6 | 76.34 | 81.13 |
| Net Debt 1 | 241 | 90.32 | 100.4 | 63.94 | 83.4 | 142.5 | 129 | 49.3 |
| Reference price 2 | 5.175 | 2.036 | 2.557 | 3.096 | 3.066 | 1.964 | 1.964 | 1.964 |
| Nbr of stocks (in thousands) | 478,581 | 478,581 | 468,581 | 460,309 | 431,795 | 382,982 | - | - |
| Announcement Date | 06/05/21 | 05/05/22 | 04/05/23 | 03/05/24 | 07/05/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.62x | 1.99x | 5.07x | -.--% | 1.02B | |
| 24.67x | 4.98x | 13.49x | 0.93% | 133B | |
| 8.44x | 3.26x | 10.68x | 0.5% | 36.68B | |
| 12.5x | 1.52x | 6.12x | 0.96% | 24.56B | |
| 15.86x | 1.96x | 7.9x | 1.26% | 6.63B | |
| 173.06x | 5.21x | 30.91x | -.--% | 5.38B | |
| 13.91x | 0.82x | 4.83x | 3.5% | 2.08B | |
| 49.45x | 1.6x | 8.71x | 0.25% | 1.79B | |
| 58.86x | 5.5x | 36.79x | -.--% | 1.68B | |
| 838.33x | 4.68x | 12.99x | - | 1.39B | |
| Average | 120.57x | 3.15x | 13.75x | 0.82% | 21.46B | |
| Weighted average by Cap. | 29.51x | 4.12x | 12.44x | 0.85% |
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
- TRN Stock
- Valuation Trainline 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