Valuation Vistry Group PLC

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:43:56 10/06/2026 BST			5-day change	1st Jan Change
245.00 ^GBX	-1.69%		-4.81%	-61.77%

06-09	UK homebuilder Bellway says Iran war and political uncertainty cloud outlook	RE
06-08	FTSE 100 recovers despite intensifying Iran war	AN

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	791.1	-	-
Change	-	-17.51%	46.41%	-40.23%	8.4%	-61.44%	-	-
Enterprise Value (EV) ¹	2,420	2,044	3,255	2,170	2,294	787.2	677.7	625.3
Change	-	-15.53%	59.22%	-33.34%	5.73%	-65.68%	-13.9%	-7.74%
P/E ratio	10.4x	7.25x	14.4x	26.2x	15.3x	6.37x	5.38x	4.46x
PBR	1.1x	0.45x	0.96x	0.6x	0.63x	0.24x	0.22x	0.22x
PEG	-	-0.3x	-0.5x	-0.4x	0.2x	-0.93x	0.3x	0.2x
Capitalization / Revenue	1.11x	0.79x	0.89x	0.5x	0.49x	0.18x	0.18x	0.17x
EV / Revenue	1.03x	0.75x	0.91x	0.57x	0.55x	0.18x	0.15x	0.13x
EV / EBITDA	7.03x	4.89x	5.79x	5.02x	5.36x	2.26x	1.77x	1.46x
EV / EBIT	7.76x	5.34x	6.67x	6.06x	6.48x	2.62x	2.09x	1.77x
EV / FCF	9.12x	39.9x	-43.5x	16.4x	13.1x	3.16x	5.28x	4.54x
FCF Yield	11%	2.51%	-2.3%	6.09%	7.61%	31.6%	18.9%	22%
Dividend per Share ²	0.6	0.55	-	-	-	-	0.0749	0.1861
Rate of return	5.07%	8.79%	-	-	-	-	3%	7.47%
EPS ²	1.141	0.863	0.637	0.218	0.42	0.3912	0.4633	0.5592
Distribution rate	52.6%	63.7%	-	-	-	-	16.2%	33.3%
Net sales ¹	2,359	2,729	3,564	3,779	4,155	4,329	4,493	4,748
EBITDA ¹	344.4	417.8	562	432.1	428.2	347.6	382.3	428.6
EBIT ¹	311.9	382.5	487.9	358.2	353.8	300.5	324.3	352.8
Net income ¹	254.1	204.3	223.4	74.5	138	127.2	149	180.2
Net Debt ¹	-201.4	-118.2	88.8	277.1	242.3	-3.918	-113.4	-165.8
Reference price ²	11.840	6.255	9.175	5.720	6.414	2.492	2.492	2.492
Nbr of stocks (in thousands)	221,404	345,711	345,068	330,844	319,839	317,446	-	-
Announcement Date	02/03/22	22/03/23	14/03/24	26/03/25	04/03/26	-	-	-

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.($)
VISTRY GROUP PLC	6.37x	0.18x	2.26x	-.--%	1.06B
DR HORTON	14.28x	1.35x	10.37x	1.19%	42.84B
PULTEGROUP, INC.	12.25x	1.41x	8.45x	0.82%	23.39B
DAIWA HOUSE INDUSTRY CO., LTD.	8.79x	0.86x	7.23x	4.12%	16.42B
TOLL BROTHERS, INC.	11.31x	1.36x	8.08x	0.71%	13.47B
SEKISUI HOUSE, LTD.	9.36x	0.78x	8.29x	4.5%	13.04B
TAYLOR MORRISON HOME CORPORATION	13.6x	1.14x	9.95x	-.--%	6.69B
SEKISUI CHEMICAL CO., LTD.	13.38x	0.72x	5.66x	3.4%	5.92B
SUMITOMO FORESTRY CO., LTD.	8.63x	0.77x	9.99x	3.88%	4.93B
BARRATT REDROW PLC	10.23x	0.51x	5.05x	5.64%	4.76B
Average	10.82x	0.91x	7.53x	2.43%	13.25B
Weighted average by Cap.	11.96x	1.14x	8.70x	2.05%