Company Valuation: Volution Group plc

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 329.9 933.7 823.9 793.1 1,082 1,058 - -
Change - 183.04% -11.76% -3.73% 36.45% -2.29% - -
Enterprise Value (EV) 1 381 987.5 909.7 882.4 1,140 1,207 1,196 1,152
Change - 159.2% -7.88% -2.99% 29.2% 5.84% -0.93% -3.68%
P/E ratio - 45.4x 23.4x 21.5x 25.6x 20.4x 18.3x 17.4x
PBR 1.88x 5.12x 4x 3.55x 4.4x 3.76x 3.29x 2.87x
PEG - - 0.3x 4.25x 1.8x 1x 1.6x 3.3x
Capitalization / Revenue 1.52x 3.43x 2.68x 2.42x 3.11x 2.57x 2.25x 2.16x
EV / Revenue 1.76x 3.62x 2.96x 2.69x 3.28x 2.93x 2.55x 2.35x
EV / EBITDA 9.2x 15.1x 12.3x 11.1x 12.8x 12x 10.6x 9.76x
EV / EBIT 11.3x 17.3x 14x 12.6x 14.6x 13.8x 12.1x 11.2x
EV / FCF 10.3x 20.7x 26.3x 11.8x 13.4x 21.4x 18.9x 17.6x
FCF Yield 9.67% 4.84% 3.81% 8.44% 7.47% 4.68% 5.28% 5.67%
Dividend per Share 2 - 0.063 0.073 0.08 0.09 0.0958 0.103 0.1104
Rate of return - 1.33% 1.75% 1.99% 1.65% 1.82% 1.96% 2.1%
EPS 2 - 0.104 0.178 0.187 0.214 0.2577 0.2872 0.3023
Distribution rate - 60.6% 41% 42.8% 42.1% 37.2% 35.9% 36.5%
Net sales 1 216.6 272.6 307.7 328 347.6 411.8 469.1 490.4
EBITDA 1 41.4 65.19 73.86 79.34 89 100.5 112.4 118
EBIT 1 33.74 56.95 64.89 69.85 78.04 87.7 98.52 103.2
Net income 1 - 20.84 35.61 37.37 42.8 51.42 57.3 61.93
Net Debt 1 51.1 53.8 85.8 89.3 57.9 149.2 138 94.08
Reference price 2 1.665 4.725 4.165 4.016 5.470 5.260 5.260 5.260
Nbr of stocks (in thousands) 1,98,123 1,97,604 1,97,808 1,97,492 1,97,849 1,98,034 - -
Announcement Date 08/10/20 07/10/21 06/10/22 05/10/23 10/10/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
20.73x2.93x12.01x1.79% 131.59Cr
32.18x4.26x22.05x0.93% 8.05TCr
37.77x2.97x14.17x1.16% 5.85TCr
23.96x2.64x16.17x1.73% 5.81TCr
18.72x1.07x8.05x1.89% 3.23TCr
27.68x4.14x19.96x0.75% 2.09TCr
35.67x2.28x21.04x2.26% 1.78TCr
17.38x2.43x11.51x1.97% 949.87Cr
50.76x7.67x31.09x0.28% 926.99Cr
159.47x2.74x23.91x0.83% 842.72Cr
Average 42.43x 3.31x 18.00x percentage-no-prefix 2.97TCr
Weighted average by Cap. 33.77x 3.21x 17.56x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. FAN Stock
  4. Valuation Volution Group plc