|
Market Closed -
London S.E.
16:35:04 06/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 263.20 GBX | -3.59% |
|
+0.92% | -58.96% |
| 11-05 | Vistry prioritises debt reduction as trading remains challenging | AN |
| 11-05 | WINNERS & LOSERS: Morgan Sindall jumps on outlook, BT gains on pension | AN |
Company Valuation: Vistry Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 2,162 | 3,166 | 1,892 | 2,051 | 867.2 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -57.73% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 925 | 811.6 | 701.5 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -59.67% | -12.25% | -13.57% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -1.01x | 8.38x | 7.04x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.32x | 0.31x | 0.3x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.22x | 0.22x | 0.22x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.23x | 0.2x | 0.18x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 3.69x | 2.74x | 2.14x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 4.08x | 3.11x | 2.44x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.92x | 4.47x | 3.43x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 20.3% | 22.4% | 29.2% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0131 | 0.096 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.48% | 3.52% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.694 | 0.3259 | 0.3879 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 4.02% | 24.8% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,981 | 3,987 | 3,881 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 250.5 | 296.1 | 328.5 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 226.6 | 260.6 | 287.5 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 93.69 | 119 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 57.77 | -55.58 | -165.7 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.730 | 2.730 | 2.730 |
| Nbr of stocks (in thousands) | 221,404 | 345,711 | 345,068 | 330,844 | 319,839 | 317,663 | - | - |
| Announcement Date | 02/03/22 | 22/03/23 | 14/03/24 | 26/03/25 | 04/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.01x | 0.23x | 3.69x | -.--% | 1.17B | |
| 15.12x | 1.39x | 10.76x | 1.14% | 42.79B | |
| 14.51x | 1.63x | 10x | 0.78% | 24.88B | |
| 18.91x | 0.8x | 12.4x | 2.18% | 21.72B | |
| 10.72x | 0.96x | 9.09x | 3.72% | 18.75B | |
| 18.96x | 1.83x | 12.65x | -.--% | 16.97B | |
| 12.25x | 1.45x | 8.79x | 0.66% | 14.34B | |
| 10.61x | 0.86x | 9.27x | 3.93% | 15.17B | |
| 14.66x | 0.82x | 6.53x | 2.97% | 7.07B | |
| Average | 12.75x | 1.11x | 9.24x | 1.71% | 18.1B | |
| Weighted average by Cap. | 14.62x | 1.27x | 10.32x | 1.69% |
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
- Stocks
- BVS Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
