Valuation YouGov plc

Equities

Market Closed - London S.E. Other stock markets 16:35:09 04/12/2025 GMT			5-day change	1st Jan Change
253.50 ^GBX	+2.63%		-2.50%	-38.92%

12-04	UBS cuts Diageo; Goldman Sachs cuts NatWest	AN
12-03	Jefferies raises Berkeley; Stifel cuts Ithaca	AN

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,404	1,212	1,116	535.4	365.4	297.1	-	-
Change	-	-13.64%	-7.95%	-52.02%	-31.75%	-18.69%	-	-
Enterprise Value (EV) ¹	1,368	1,175	1,009	681.8	365.4	437	407.1	375.1
Change	-	-14.14%	-14.15%	-32.4%	-46.41%	19.61%	-6.84%	-7.88%
P/E ratio	123x	71.1x	31.5x	-231x	27.6x	11.2x	9x	7.7x
PBR	12.3x	9.6x	5.54x	2.99x	-	1.36x	1.17x	1.01x
PEG	-	1.4x	0x	2x	-0x	0x	0.4x	0.5x
Capitalization / Revenue	8.31x	5.48x	4.32x	1.6x	0.94x	0.75x	0.73x	0.7x
EV / Revenue	8.1x	5.31x	3.9x	2.03x	0.94x	1.11x	1x	0.89x
EV / EBITDA	29.8x	19.1x	13.7x	8.84x	4.12x	4.87x	4.27x	3.71x
EV / EBIT	53.7x	32.4x	20.9x	13.7x	6.02x	7.1x	6.16x	5.28x
EV / FCF	54.3x	30.8x	24.1x	19.7x	-	11.1x	8.92x	8.11x
FCF Yield	1.84%	3.24%	4.14%	5.08%	-	8.98%	11.2%	12.3%
Dividend per Share ²	0.06	0.07	0.0875	0.09	-	0.0968	0.1041	0.1115
Rate of return	0.47%	0.64%	0.9%	1.95%	-	3.82%	4.11%	4.4%
EPS ²	0.103	0.154	0.308	-0.02	0.113	0.2266	0.2817	0.3294
Distribution rate	58.3%	45.5%	28.4%	-450%	-	42.7%	36.9%	33.8%
Net sales ¹	169	221.1	258.3	335.3	388.9	394.5	407	422.2
EBITDA ¹	45.9	61.6	73.6	77.1	88.6	89.83	95.31	101.1
EBIT ¹	25.5	36.3	48.3	49.6	60.7	61.56	66.1	71.07
Net income ¹	11.5	17.1	34.5	-2.4	13.4	23.74	28.61	33.1
Net Debt ¹	-35.5	-37.4	-107.2	146.4	-	139.9	110	77.97
Reference price ²	12.675	10.950	9.700	4.620	3.120	2.535	2.535	2.535
Nbr of stocks (in thousands)	110,746	110,702	115,028	115,880	117,108	117,198	-	-
Announcement Date	19/10/21	11/10/22	10/10/23	29/10/24	14/10/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
YOUGOV PLC	10.9x	1.09x	4.78x	3.92%	397M
FORRESTER RESEARCH, INC.	-1.59x	0.13x	1.33x	-	130M
Average	4.65x	0.61x	3.05x	3.92%	263.14M
Weighted average by Cap.	7.82x	0.85x	3.93x	3.92%