Valuation Future plc

Stocks

Market Closed - London S.E. 09:05:21 13/10/2026 pm IST			5-day change	1st Jan Change
312.60 ^GBX	+3.92%		+5.61%	-40.63%

03/08	Future plc Announces Appointment of Randal Lewis Casson as Independent Non-Executive Director, Effective August 03, 2026	CI
21/07	Future plc Announces Board and Committee Appointments, Effective July 21, 2026	CI

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	276.7	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-57.1%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	590.1	518.7	439.3
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-35.95%	-12.1%	-15.31%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	7.79x	5.85x	5.46x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.29x	0.28x	0.27x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	0.75x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.39x	0.39x	0.39x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.83x	0.74x	0.62x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.26x	2.93x	2.47x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.66x	3.32x	2.79x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	6.21x	5.74x	4.64x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	16.1%	17.4%	21.5%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1648	0.1683	0.1724
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.27%	5.38%	5.51%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4011	0.534	0.573
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	41.1%	31.5%	30.1%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	708.7	700.7	703.3
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	181	177	178.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.2	156.4	157.5
Net income ¹	66.1	122.2	113.4	76.8	66.3	39.11	46.12	49.62
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	313.5	242.1	162.7
Reference price ²	36.900	13.200	8.890	10.110	6.550	3.126	3.126	3.126
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

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.($)
FUTURE PLC	7.5x	0.82x	3.2x	5.48%	35Cr
NEWS CORPORATION	22.97x	1.73x	9.02x	0.71%	1.64TCr
THE NEW YORK TIMES COMPANY	25.51x	3.3x	16.05x	1.36%	1.07TCr
PEARSON PLC	20.39x	2.38x	10.47x	2.03%	1.04TCr
SPRINGER NATURE AG & CO. KGAA	15.21x	2.63x	7.04x	4.01%	463.23Cr
VEND MARKETPLACES ASA	-11.58x	6.4x	16.6x	1.25%	428.96Cr
KADOKAWA CORPORATION	87.87x	1.42x	18.03x	0.82%	340.42Cr
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.86x	-	-	5.23%	341.77Cr
LAGARDÈRE S.A.	9.37x	0.57x	4.6x	3.7%	289.22Cr
Average	21.34x	2.41x	10.63x	2.73%	626.2Cr
Weighted average by Cap.	22.34x	2.54x	11.46x	1.85%