|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 279.00 GBX | +0.65% |
|
+0.29% | -35.42% |
| 06-24 | Rail Delivery Group Signs the Contract with Trainline plc | CI |
| 06-24 | Trainline inks Rail Delivery Group contract for digital payment trials | 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 | 1,150 | - | - |
| Change | - | -60.66% | 22.97% | 18.94% | -7.1% | -13.11% | - | - |
| Enterprise Value (EV) 1 | 2,718 | 1,065 | 1,299 | 1,489 | 1,407 | 1,205 | 1,133 | 1,062 |
| Change | - | -60.82% | 21.96% | 14.67% | -5.49% | -14.38% | -5.96% | -6.26% |
| P/E ratio | -27.1x | -81.8x | 57.1x | 43.7x | 24.2x | 17.6x | 15.5x | 13.8x |
| PBR | 8.77x | 3.75x | 4.16x | 4.63x | 5x | 4.1x | 3.3x | 2.67x |
| PEG | - | 0.9x | -0x | 0.8x | 0.3x | 0.7x | 1.2x | 1.1x |
| Capitalization / Revenue | 36.9x | 5.17x | 3.66x | 3.59x | 2.99x | 2.55x | 2.4x | 2.28x |
| EV / Revenue | 40.5x | 5.65x | 3.97x | 3.75x | 3.18x | 2.67x | 2.37x | 2.1x |
| EV / EBITDA | -109x | 27.3x | 15.1x | 12.2x | 8.84x | 7.12x | 6.29x | 5.57x |
| EV / EBIT | -41.1x | -302x | 28.9x | 18.5x | 12.1x | 9.72x | 8.6x | 7.58x |
| EV / FCF | -18.4x | 6.42x | 167x | 17.6x | 14.5x | 11.7x | 9.33x | 8.03x |
| FCF Yield | -5.42% | 15.6% | 0.6% | 5.69% | 6.92% | 8.51% | 10.7% | 12.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.191 | -0.0249 | 0.0448 | 0.0709 | 0.1266 | 0.1583 | 0.1795 | 0.2023 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 67.08 | 188.5 | 327.1 | 396.7 | 442.1 | 451.7 | 478.5 | 505.6 |
| EBITDA 1 | -24.9 | 39.05 | 86.1 | 122.1 | 159.1 | 169.3 | 180.2 | 190.8 |
| EBIT 1 | -66.1 | -3.53 | 44.93 | 80.47 | 116 | 123.9 | 131.7 | 140.1 |
| Net income 1 | -91.3 | -11.9 | 21.22 | 33.99 | 58.35 | 67.41 | 74.59 | 82.63 |
| Net Debt 1 | 241 | 90.32 | 100.4 | 63.94 | 83.4 | 54.65 | -17.22 | -88.15 |
| Reference price 2 | 5.175 | 2.036 | 2.557 | 3.096 | 3.066 | 2.790 | 2.790 | 2.790 |
| Nbr of stocks (in thousands) | 478,581 | 478,581 | 468,581 | 460,309 | 431,795 | 412,287 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
| 17.52x | 2.65x | 7.07x | -.--% | 1.54B | ||
| 29.35x | 7.29x | 20.25x | 0.67% | 186B | ||
| 19.28x | 3.96x | 13.23x | -.--% | 40.47B | ||
| 18.4x | 1.78x | 8.01x | 0.6% | 23.34B | ||
| 67.57x | 6.64x | 36.47x | -.--% | 8.65B | ||
| 16.17x | 1.83x | 7.63x | 1.29% | 6.15B | ||
| 31.47x | 1.04x | 6.01x | -.--% | 2.13B | ||
| 14.78x | 0.79x | 4.57x | 3.05% | 1.9B | ||
| 37.9x | 1.74x | 8.13x | 0.66% | 1.81B | ||
| 61.71x | 7.26x | 41.33x | - | 1.64B | ||
| Average | 31.42x | 3.50x | 15.27x | 0.7% | 27.37B | |
| Weighted average by Cap. | 27.94x | 6.03x | 18.15x | 0.56% |
Year-on-year evolution of the PER
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