Valuation Trainline plc

Equities

Market Closed - London S.E. Other stock markets 16:35:08 15/05/2026 BST			5-day change	1st Jan Change
211.20 ^GBX	+0.38%		-5.46%	-4.17%

05-08	Morgan Stanley 'equal-weight' on Standard Life	AN
05-07	Citigroup raises AJ Bell to 'neutral'	AN

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	769	-	-
Change	-	-60.66%	22.97%	18.94%	-7.1%	-41.91%	-	-
Enterprise Value (EV) ¹	2,718	1,065	1,299	1,489	1,407	942.9	960.4	871.1
Change	-	-60.82%	21.96%	14.67%	-5.49%	-33%	3.87%	-9.29%
P/E ratio	-27.1x	-81.8x	57.1x	43.7x	24.2x	10.2x	10.2x	9.19x
PBR	8.77x	3.75x	4.16x	4.63x	5x	3.99x	3.64x	2.8x
PEG	-	0.9x	-0x	0.8x	0.3x	0.2x	1x	0.8x
Capitalization / Revenue	36.9x	5.17x	3.66x	3.59x	2.99x	1.64x	1.72x	1.66x
EV / Revenue	40.5x	5.65x	3.97x	3.75x	3.18x	2.08x	2.15x	1.88x
EV / EBITDA	-109x	27.3x	15.1x	12.2x	8.84x	5.34x	5.27x	4.67x
EV / EBIT	-41.1x	-302x	28.9x	18.5x	12.1x	6.94x	7.08x	6.3x
EV / FCF	-18.4x	6.42x	167x	17.6x	14.5x	9.78x	11.5x	6.9x
FCF Yield	-5.42%	15.6%	0.6%	5.69%	6.92%	10.2%	8.71%	14.5%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.191	-0.0249	0.0448	0.0709	0.1266	0.1913	0.2062	0.2298
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	67.08	188.5	327.1	396.7	442.1	452.7	446.8	463.6
EBITDA ¹	-24.9	39.05	86.1	122.1	159.1	176.6	182.3	186.7
EBIT ¹	-66.1	-3.53	44.93	80.47	116	135.8	135.6	138.3
Net income ¹	-91.3	-11.9	21.22	33.99	58.35	79.81	76.22	79.52
Net Debt ¹	241	90.32	100.4	63.94	83.4	202.2	191.4	102.1
Reference price ²	5.175	2.036	2.557	3.096	3.066	2.112	2.112	2.112
Nbr of stocks (in thousands)	478,581	478,581	468,581	460,309	431,795	364,109	-	-
Announcement Date	06/05/21	05/05/22	04/05/23	03/05/24	07/05/25	06/05/26	-	-

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.($)
TRAINLINE PLC	11.24x	2.04x	5.2x	-.--%	1.03B
BOOKING HOLDINGS INC.	14.78x	4.04x	10.86x	1.09%	120B
TRIP.COM GROUP LIMITED	13.5x	2.09x	7.07x	0.71%	31.66B
EXPEDIA GROUP, INC.	13.7x	1.53x	6.1x	0.86%	26.07B
TONGCHENG TRAVEL HOLDINGS LIMITED	10.39x	1.1x	4.25x	2.06%	5.11B
MAKEMYTRIP LIMITED	116.24x	4.18x	24.76x	-.--%	4.1B
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.11x	0.59x	3.52x	4.32%	1.55B
SEERA HOLDING GROUP	62.5x	1.53x	8.13x	2.33%	1.53B
TBO TEK LIMITED	51.12x	4.49x	30.9x	-.--%	1.31B
TRIPADVISOR, INC.	16.54x	0.66x	3.98x	-.--%	1.12B
Average	32.11x	2.23x	10.48x	1.14%	19.32B
Weighted average by Cap.	17.05x	3.24x	9.70x	1.01%