Valuation Trainline plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:18 17/06/2026 pm IST			5-day change	1st Jan Change
219.80 ^GBX	-0.45%		+0.55%	-0.27%

11/06	WINNERS & LOSERS: Halma sinks; Wizz Air omits guide but revenue climbs	AN
22/05	Trainline plc Announces Retirement of Duncan Tatton-Brown as Non-Executive Director and Audit and Risk Committee Chair, Effective June 18, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	974.4	1,198	1,425	1,324	740.7	789.5	-	-
Change	-	22.97%	18.94%	-7.1%	-44.05%	6.59%	-	-
Enterprise Value (EV) ¹	1,065	1,299	1,489	1,407	942.9	977.6	879.9	776.4
Change	-	21.96%	14.67%	-5.49%	-33%	3.67%	-10%	-11.76%
P/E	-81.8x	57.1x	43.7x	24.2x	10.2x	10.5x	9.62x	9.33x
PBR	3.75x	4.16x	4.63x	5x	3.99x	3.8x	2.93x	2.45x
PEG	-	-0x	0.8x	0.3x	0.2x	1x	1.08x	3x
Capitalization / Revenue	5.17x	3.66x	3.59x	2.99x	1.64x	1.76x	1.7x	1.62x
EV / Revenue	5.65x	3.97x	3.75x	3.18x	2.08x	2.18x	1.89x	1.59x
EV / EBITDA	27.3x	15.1x	12.2x	8.84x	5.34x	5.35x	4.72x	4.03x
EV / EBIT	-302x	28.9x	18.5x	12.1x	6.94x	7.21x	6.36x	5.3x
EV / FCF	6.42x	167x	17.6x	14.5x	9.78x	10.1x	6.99x	6.34x
FCF Yield	15.6%	0.6%	5.69%	6.92%	10.2%	9.91%	14.3%	15.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0249	0.0448	0.0709	0.1266	0.1913	0.2108	0.2295	0.2367
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	188.5	327.1	396.7	442.1	452.7	448	465.2	488.7
EBITDA ¹	39.05	86.1	122.1	159.1	176.6	182.8	186.5	192.6
EBIT ¹	-3.53	44.93	80.47	116	135.8	135.6	138.3	146.4
Net income ¹	-11.9	21.22	33.99	58.35	79.81	76.01	78.49	84.51
Net Debt ¹	90.32	100.4	63.94	83.4	202.2	188.1	90.38	-13.13
Reference price ²	2.036	2.557	3.096	3.066	1.953	2.208	2.208	2.208
Nbr of stocks (in thousands)	4,78,581	4,68,581	4,60,309	4,31,795	3,79,260	3,57,559	-	-
Announcement Date	05/05/22	04/05/23	03/05/24	07/05/25	06/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRAINLINE PLC	10.47x	2.18x	5.35x	-.--%	105.96Cr
BOOKING HOLDINGS INC.	16.82x	4.6x	12.37x	0.96%	14TCr
TRIP.COM GROUP LIMITED	12.36x	1.84x	6.21x	0.77%	2.91TCr
EXPEDIA GROUP, INC.	15.37x	1.73x	6.9x	0.76%	2.92TCr
MAKEMYTRIP LIMITED	122.77x	4.38x	25.99x	-.--%	433.35Cr
TONGCHENG TRAVEL HOLDINGS LIMITED	8.53x	0.88x	3.39x	2.47%	411.24Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	12.74x	0.69x	4.13x	3.73%	170.89Cr
TBO TEK LIMITED	61.55x	5.45x	37.54x	-.--%	159.92Cr
SEERA HOLDING GROUP	41.03x	1.47x	7.39x	1.51%	157.31Cr
TRIPADVISOR, INC.	22.52x	0.86x	5.15x	-.--%	149.06Cr
Average	32.42x	2.41x	11.44x	1.02%	2.1TCr
Weighted average by Cap.	18.52x	3.66x	10.86x	0.92%