|
Market Closed -
London S.E.
12:35:14 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 609.00 GBX | +0.16% |
|
+0.16% | +96.45% |
| 10-21 | Ashtead Technology agrees fourth Ember takeover proposal; shares jump | AN |
| 10-21 | WINNERS & LOSERS: Mobico and Ashtead surge on takeover news | AN |
Company Valuation: Ashtead Technology Holdings Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 143 | 250.7 | 489.2 | 448.9 | 249.9 | 490.1 | - | - |
| Change | - | 75.24% | 95.13% | -8.23% | -44.32% | 96.09% | - | - |
| Enterprise Value (EV) 1 | 165.8 | 279.4 | 550.8 | 577.2 | 358.8 | 589.1 | 561.9 | 530.1 |
| Change | - | 68.55% | 97.18% | 4.79% | -37.83% | 64.17% | -4.61% | -5.67% |
| P/E | 49.9x | 20.1x | 23x | 15.8x | 7.83x | 18.5x | 15.2x | 13.8x |
| PBR | - | - | - | 3.52x | 1.59x | 2.65x | 2.22x | 1.88x |
| PEG | - | 0x | 0.3x | 0.5x | 0.7x | -1.1x | 0.7x | 1.4x |
| Capitalization / Revenue | 2.56x | 3.43x | 4.43x | 2.67x | 1.23x | 2.42x | 2.25x | 2.16x |
| EV / Revenue | 2.97x | 3.82x | 4.99x | 3.44x | 1.77x | 2.9x | 2.58x | 2.34x |
| EV / EBITDA | 7.39x | 9.78x | 11.4x | 8.31x | 4.35x | 7.62x | 6.62x | 6.05x |
| EV / EBIT | 12.1x | 13.9x | 15.2x | 11.5x | 6.07x | 11.8x | 9.76x | 8.92x |
| EV / FCF | -782x | 14.3x | 28.1x | 792x | 17.6x | 32.6x | 19.7x | 16.3x |
| FCF Yield | -0.13% | 7.01% | 3.56% | 0.13% | 5.69% | 3.07% | 5.07% | 6.15% |
| Dividend per Share 2 | - | 0.01 | 0.011 | 0.012 | 0.013 | 0.0138 | 0.015 | 0.016 |
| Rate of return | - | 0.32% | 0.18% | 0.21% | 0.42% | 0.23% | 0.25% | 0.26% |
| EPS 2 | 0.036 | 0.157 | 0.267 | 0.354 | 0.396 | 0.3295 | 0.4016 | 0.4412 |
| Distribution rate | - | 6.37% | 4.12% | 3.39% | 3.28% | 4.2% | 3.73% | 3.63% |
| Net sales 1 | 55.8 | 73.12 | 110.5 | 168 | 203.2 | 202.8 | 218.1 | 226.8 |
| EBITDA 1 | 22.44 | 28.56 | 48.25 | 69.45 | 82.42 | 77.34 | 84.93 | 87.58 |
| EBIT 1 | 13.72 | 20.12 | 36.22 | 50.33 | 59.13 | 50.03 | 57.58 | 59.4 |
| Net income 1 | 2.529 | 12.66 | 21.58 | 28.78 | 32.21 | 27.05 | 35.2 | 36.95 |
| Net Debt 1 | 22.7 | 28.68 | 61.68 | 128.4 | 108.9 | 99.01 | 71.86 | 40 |
| Reference price 2 | 1.798 | 3.150 | 6.140 | 5.590 | 3.100 | 6.090 | 6.090 | 6.090 |
| Nbr of stocks (in thousands) | 79,582 | 79,582 | 79,668 | 80,301 | 80,624 | 80,474 | - | - |
| Announcement Date | 6/6/22 | 5/3/23 | 4/16/24 | 3/25/25 | 3/17/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.45x | 2.9x | 7.61x | 0.23% | 651M | |
| 31.97x | 16.49x | 23.44x | 0.67% | 745B | |
| 38.61x | 7.02x | 24.92x | 0.93% | 84.5B | |
| 24.28x | 4.84x | 10.55x | 0.67% | 72.73B | |
| 11.15x | 1.45x | 7.16x | 0.99% | 46.97B | |
| -86.29x | 19.02x | 46.14x | -.--% | 49.98B | |
| 43.54x | 1.67x | 9.37x | -.--% | 45.47B | |
| 21.16x | 3.57x | 8.47x | 1.49% | 33.97B | |
| 19.85x | 6.07x | 11.65x | -.--% | 25.99B | |
| 10.06x | 2.62x | 6.32x | -.--% | 25.45B | |
| Average | 13.28x | 6.57x | 15.56x | 0.5% | 113.06B | |
| Weighted average by Cap. | 25.24x | 12.97x | 21.37x | 0.64% |
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
- AT. Stock
- Valuation Ashtead Technology Holdings Plc
Select your edition
All financial news and data tailored to specific country editions
