|
Market Closed -
London S.E.
10:05:15 05/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 319.80 GBX | +5.75% |
|
+10.73% | -39.26% |
| 02/11 | Berenberg cuts Haleon, Barclays cuts Dr Martens | AN |
| 02/11 | Stocks down, Metlen and Shell announce LNG deal | AN |
Company Valuation: Future plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,421 | 1,588 | 1,046 | 1,120 | 644.9 | 267.6 | - | - |
| Change | - | -64.08% | -34.11% | 7.05% | -42.42% | -58.5% | - | - |
| Enterprise Value (EV) 1 | 4,597 | 2,012 | 1,374 | 1,377 | 921.3 | 575.7 | 502 | 424.8 |
| Change | - | -56.24% | -31.72% | 0.22% | -33.07% | -37.51% | -12.81% | -15.39% |
| P/E | 63.5x | 13.1x | 9.45x | 15.1x | 10.5x | 7.56x | 5.71x | 5.37x |
| PBR | 4.77x | 1.5x | 0.96x | 1.09x | 0.63x | 0.28x | 0.27x | 0.26x |
| PEG | - | 0.2x | -1.4x | -0.5x | -1.49x | -0.2x | 0.2x | 0.84x |
| Capitalization / Revenue | 7.29x | 1.92x | 1.33x | 1.42x | 0.87x | 0.38x | 0.38x | 0.38x |
| EV / Revenue | 7.58x | 2.44x | 1.74x | 1.75x | 1.25x | 0.81x | 0.72x | 0.61x |
| EV / EBITDA | 21.4x | 6.85x | 4.96x | 5.76x | 4.12x | 3.19x | 2.86x | 2.42x |
| EV / EBIT | 23.5x | 7.4x | 5.36x | 6.2x | 4.49x | 3.58x | 3.23x | 2.74x |
| EV / FCF | 29.7x | 10.5x | 8.01x | 8.83x | 9.11x | 6.08x | 5.65x | 4.61x |
| FCF Yield | 3.36% | 9.49% | 12.5% | 11.3% | 11% | 16.4% | 17.7% | 21.7% |
| Dividend per Share 2 | 0.028 | 0.034 | 0.041 | 0.034 | 0.034 | 0.1648 | 0.1677 | 0.1712 |
| Rate of return | 0.08% | 0.26% | 0.46% | 0.34% | 0.52% | 5.45% | 5.55% | 5.66% |
| EPS 2 | 0.581 | 1.009 | 0.941 | 0.668 | 0.621 | 0.4002 | 0.5297 | 0.5634 |
| Distribution rate | 4.82% | 3.37% | 4.36% | 5.09% | 5.48% | 41.2% | 31.7% | 30.4% |
| Net sales 1 | 606.8 | 825.4 | 788.9 | 788.2 | 739.2 | 706.6 | 697.1 | 697.9 |
| EBITDA 1 | 214.9 | 293.8 | 276.8 | 239.1 | 223.4 | 180.3 | 175.4 | 175.7 |
| EBIT 1 | 195.8 | 271.7 | 256.4 | 222.2 | 205.4 | 160.8 | 155.2 | 155.3 |
| Net income 1 | 66.1 | 122.2 | 113.4 | 76.8 | 66.3 | 39.12 | 45.86 | 48.72 |
| Net Debt 1 | 176.3 | 423.6 | 327.2 | 256.5 | 276.4 | 308.1 | 234.4 | 157.1 |
| Reference price 2 | 36.900 | 13.200 | 8.890 | 10.110 | 6.550 | 3.024 | 3.024 | 3.024 |
| Nbr of stocks (in thousands) | 1,19,811 | 1,20,306 | 1,17,698 | 1,10,794 | 98,463 | 88,502 | - | - |
| Announcement Date | 30/11/21 | 30/11/22 | 07/12/23 | 05/12/24 | 04/12/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.56x | 0.81x | 3.19x | 5.45% | 36Cr | |
| 24x | 1.79x | 9.37x | 0.68% | 1.69TCr | |
| 25.67x | 3.33x | 16.16x | 1.35% | 1.07TCr | |
| 21.81x | 2.43x | 10.56x | 2.01% | 1.07TCr | |
| 137.52x | 7.22x | 18.58x | 1.13% | 501.68Cr | |
| 15.86x | 2.74x | 7.33x | 3.83% | 488.8Cr | |
| 14.17x | - | - | 5.03% | 356.41Cr | |
| 86.03x | 1.38x | 17.56x | 0.84% | 333.9Cr | |
| 13.43x | 0.48x | 3.17x | 4.89% | 308.29Cr | |
| 36.32x | 2.53x | 19.34x | -.--% | 317.17Cr | |
| Average | 38.23x | 2.52x | 11.70x | 2.52% | 617.26Cr | |
| Weighted average by Cap. | 35.29x | 2.68x | 12.11x | 1.77% |
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
- FUTR Stock
- Valuation Future plc
Select your edition
All financial news and data tailored to specific country editions
