|
Market Closed -
London S.E.
09:05:26 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 801.00 GBX | +0.50% |
|
+2.04% | +104.60% |
| 06/10 | Avacta raises funds; Orcadian ends development deal | AN |
| 01/10 | BofA cuts Babcock; Panmure ups Greggs | AN |
Company Valuation: Saga plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 399.7 | 261.4 | 194.5 | 176.8 | 748.6 | 1,167 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 55.89% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,554 | 1,473 | 1,378 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 24.51% | -5.21% | -6.43% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 20x | 14x | 11.9x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 8.77x | 5.36x | 3.65x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.7x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.68x | 1.58x | 1.49x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 2.24x | 1.99x | 1.76x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 9.83x | 8.69x | 7.65x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 12.8x | 11.1x | 9.65x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 18.9x | 16.8x | 12.6x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 5.29% | 5.95% | 7.93% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1333 |
| Rate of return | - | - | - | - | - | - | 1.25% | 1.66% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.4007 | 0.5728 | 0.6746 |
| Distribution rate | - | - | - | - | - | - | 17.5% | 19.8% |
| Net sales 1 | 377.2 | 581.1 | 741.1 | 768.2 | 715 | 693.2 | 740.2 | 783.2 |
| EBITDA 1 | 65.2 | 96.6 | 116.5 | 137.1 | 153.1 | 158.1 | 169.4 | 180.2 |
| EBIT 1 | 11.9 | 43.4 | 78 | 74.5 | 120.6 | 121.1 | 133 | 142.9 |
| Net income 1 | -28 | -259.2 | -113 | -164.9 | 3.6 | 58.08 | 82.95 | 97.85 |
| Net Debt 1 | 729 | 711.7 | 637.2 | 590.5 | 499.5 | 387 | 306.1 | 211.4 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 8.010 | 8.010 | 8.010 |
| Nbr of stocks (in thousands) | 1,40,329 | 1,40,329 | 1,41,789 | 1,42,562 | 1,43,955 | 1,45,690 | - | - |
| Announcement Date | 23/03/22 | 04/04/23 | 17/04/24 | 09/04/25 | 15/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.99x | 2.24x | 9.83x | -.--% | 156.1Cr | |
| 13.93x | - | - | 4.34% | 18TCr | |
| 12.81x | 3.11x | 11.11x | 1.13% | 14TCr | |
| 15.72x | 1.87x | - | 5.19% | 11TCr | |
| 10.14x | 0.88x | - | 6.02% | 9.45TCr | |
| 22.9x | 3.89x | 13.76x | 1.9% | 9.39TCr | |
| 33.14x | 4.84x | 14.9x | 1.04% | 6.87TCr | |
| 21.31x | 4.51x | 13.2x | 1.05% | 6.44TCr | |
| 9.11x | 1.44x | - | 1.79% | 3.7TCr | |
| 11.23x | 0.7x | - | 3.54% | 3.62TCr | |
| Average | 17.03x | 2.61x | 12.56x | 2.6% | 8.25TCr | |
| Weighted average by Cap. | 16.43x | 2.77x | 12.87x | 3.15% |
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
- SAGA Stock
- Valuation Saga plc
Select your edition
All financial news and data tailored to specific country editions
