|
Real-time Estimate
Cboe Europe
06:36:53 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 145.95 GBX | -0.17% |
|
-1.34% | +15.89% |
| 20/10 | Currys plc - Shareholder/Analyst Call | |
| 19/10 | Galantas Gold non-exec sells GBP1.4 million worth | AN |
Company Valuation: Currys plc
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,039 | 634.9 | 691.9 | 1,254 | 1,310 | 1,489 | - | - |
| Change | - | -38.9% | 8.99% | 81.25% | 4.46% | 13.62% | - | - |
| Enterprise Value (EV) 1 | 2,262 | 1,965 | 595.9 | 2,010 | 2,086 | 2,206 | 2,156 | 2,134 |
| Change | - | -13.14% | -69.67% | 237.3% | 3.78% | 5.74% | -2.26% | -1.05% |
| P/E | 14.8x | -1.32x | 4.19x | 12.1x | 8.7x | 10.8x | 10.2x | 9.54x |
| PBR | 0.42x | 0.34x | 0.34x | 0.55x | 0.6x | 0.6x | 0.58x | 0.55x |
| PEG | - | 0x | -0x | -0.3x | 0.2x | -1.73x | 1.76x | 1.46x |
| Capitalization / Revenue | 0.1x | 0.07x | 0.08x | 0.14x | 0.14x | 0.16x | 0.15x | 0.15x |
| EV / Revenue | 0.22x | 0.21x | 0.07x | 0.23x | 0.23x | 0.23x | 0.22x | 0.21x |
| EV / EBITDA | 3.85x | 3.75x | 1.24x | 4.09x | 3.97x | 4.06x | 3.85x | 3.71x |
| EV / EBIT | 8.26x | 9.18x | 2.94x | 8.93x | 8.18x | 8.18x | 7.73x | 7.36x |
| EV / FCF | 31.4x | 12.4x | 7.27x | 13.5x | 13.3x | 15.4x | 17x | 16.2x |
| FCF Yield | 3.18% | 8.09% | 13.8% | 7.41% | 7.53% | 6.49% | 5.87% | 6.15% |
| Dividend per Share 2 | 0.0315 | 0.01 | - | 0.015 | 0.03 | 0.034 | 0.0387 | 0.0425 |
| Rate of return | 3.38% | 1.73% | - | 1.31% | 2.38% | 2.32% | 2.65% | 2.9% |
| EPS 2 | 0.063 | -0.436 | 0.149 | 0.095 | 0.145 | 0.136 | 0.1438 | 0.1532 |
| Distribution rate | 50% | -2.29% | - | 15.8% | 20.7% | 25% | 26.9% | 27.7% |
| Net sales 1 | 10,144 | 9,511 | 8,476 | 8,706 | 9,254 | 9,591 | 9,821 | 10,066 |
| EBITDA 1 | 588 | 524 | 479 | 491 | 526 | 543.2 | 559.5 | 575.8 |
| EBIT 1 | 274 | 214 | 203 | 225 | 255 | 269.7 | 278.9 | 289.7 |
| Net income 1 | 71 | -481 | 27 | 108 | 165 | 146.9 | 150.4 | 155.8 |
| Net Debt 1 | 1,223 | 1,330 | -96 | 756 | 776 | 717.4 | 667.6 | 645 |
| Reference price 2 | 0.933 | 0.577 | 0.625 | 1.148 | 1.262 | 1.462 | 1.462 | 1.462 |
| Nbr of stocks (in thousands) | 11,13,662 | 11,00,317 | 11,07,110 | 10,92,442 | 10,38,129 | 10,18,129 | - | - |
| Announcement Date | 07/07/22 | 06/07/23 | 27/06/24 | 03/07/25 | 02/07/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.75x | 0.23x | 4.06x | 2.32% | 198.14Cr | |
| 14.47x | 0.45x | 7.09x | 4% | 2.03TCr | |
| 16.18x | 0.71x | 8.05x | 4.68% | 543.86Cr | |
| 10.22x | 0.47x | 6.35x | 2.76% | 431.66Cr | |
| 9.17x | - | - | - | 366.28Cr | |
| 12.83x | 0.39x | 8.29x | 2.55% | 306.06Cr | |
| 7.66x | 0.14x | 2.83x | 2.22% | 239.85Cr | |
| 15.59x | 0.9x | 11.98x | 3.91% | 228.57Cr | |
| Average | 12.11x | 0.47x | 6.95x | 3.21% | 543.49Cr | |
| Weighted average by Cap. | 13.21x | 0.48x | 7.11x | 3.65% |
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
- DC. Stock
- Valuation Currys plc
Select your edition
All financial news and data tailored to specific country editions
