Valuation YouGov plc

Equities

Market Closed - London S.E. Other stock markets 16:35:09 13/09/2024 BST			5-day change	1st Jan Change
476.00 ^GBX	-1.24%		+1.28%	-59.66%

08-23	YouGov CFO and Chief Innovations Officer sell shares	AN
08-08	HSBC cuts BP; UBS raises YouGov	AN

Fiscal Period: Juli	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	597.9	861.8	1,404	1,212	1,116	555.8	-	-
Change	-	44.13%	62.88%	-13.64%	-7.95%	-50.19%	-	-
Enterprise Value (EV) ¹	560	826.5	1,368	1,175	1,009	710.7	686.4	648.4
Change	-	47.58%	65.54%	-14.14%	-14.15%	-29.54%	-3.42%	-5.54%
P/E ratio	43.1x	94.1x	123x	71.1x	31.5x	67.5x	19.4x	13.8x
PBR	5.52x	7.75x	12.3x	9.6x	5.54x	2.62x	2.4x	2.13x
PEG	-	-2.6x	5.8x	1.4x	0x	-0.9x	0x	0.3x
Capitalization / Revenue	4.38x	5.65x	8.31x	5.48x	4.32x	1.7x	1.42x	1.34x
EV / Revenue	4.1x	5.42x	8.1x	5.31x	3.9x	2.17x	1.75x	1.56x
EV / EBITDA	19.6x	22.3x	29.8x	19.1x	13.7x	10.5x	7.35x	6.19x
EV / EBIT	30.6x	37.9x	53.7x	32.4x	20.9x	15.9x	10.5x	8.53x
EV / FCF	30.1x	49.8x	54.3x	30.8x	24.1x	24x	16.6x	12.2x
FCF Yield	3.32%	2.01%	1.84%	3.24%	4.14%	4.17%	6.03%	8.23%
Dividend per Share ²	0.04	0.05	0.06	0.07	0.0875	0.091	0.0923	0.103
Rate of return	0.7%	0.63%	0.47%	0.64%	0.9%	1.91%	1.94%	2.16%
EPS ²	0.132	0.085	0.103	0.154	0.308	0.0705	0.2456	0.344
Distribution rate	30.3%	58.8%	58.3%	45.5%	28.4%	129%	37.6%	29.9%
Net sales ¹	136.5	152.4	169	221.1	258.3	327.9	391.6	415.9
EBITDA ¹	28.6	37.1	45.9	61.6	73.6	67.83	93.45	104.7
EBIT ¹	18.29	21.83	25.5	36.3	48.3	44.59	65.57	76
Net income ¹	14.97	9.558	11.5	17.1	34.5	5.711	27.6	37.94
Net Debt ¹	-37.9	-35.3	-35.5	-37.4	-107.2	154.9	130.6	92.59
Reference price ²	5.690	8.000	12.675	10.950	9.700	4.760	4.760	4.760
Nbr of stocks (in thousands)	105,083	107,725	110,746	110,702	115,028	116,765	-	-
Announcement Date	08/10/19	06/10/20	19/10/21	11/10/22	10/10/23	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
YOUGOV PLC	67.51x	2.17x	10.48x	+1.91%	731M
INTAGE HOLDINGS INC.	23.24x	-	-	+2.67%	437M
FORRESTER RESEARCH, INC.	179.34x	0.52x	4.68x	-	365M
MACROMILL, INC.	11.17x	1.25x	8.01x	+3.35%	212M
Average	70.31x	1.31x	7.72x	+2.64%	435.92M
Weighted average by Cap.	72.96x	1.56x	8.46x	+2.37%