Valuation Autotrader Group plc OTC Markets

Stocks

Market Closed - OTC Markets 15:58:49 2026-10-23 EDT			5-day change	1st Jan Change
1.750 ^USD	0.00%		+2.94%	-9.33%

10-15	UK's FTSE 100 closes at seven-week high on fiscal reassurance, defensive buying	RE
10-15	WINNERS & LOSERS: AI jitters ripple; THG and Dunelm shine	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,965	5,658	6,316	6,543	3,863	4,245	-	-
Change	-	-5.14%	11.62%	3.6%	-40.96%	9.88%	-	-
Enterprise Value (EV) ¹	5,923	5,711	6,327	6,528	4,010	4,671	4,646	4,676
Change	-	-3.59%	10.79%	3.17%	-38.57%	16.49%	-0.54%	0.64%
P/E	24.8x	24.9x	24.9x	23.6x	13.8x	14.4x	12.7x	11.2x
PBR	12.8x	10.7x	11.4x	11.5x	9.49x	36.8x	28.5x	16.6x
PEG	-	-8.06x	1.9x	1.9x	1.74x	1.4x	0.9x	0.9x
Capitalization / Revenue	13.8x	12x	11.1x	10.9x	6.19x	6.55x	6.22x	5.93x
EV / Revenue	13.7x	12.1x	11.1x	10.9x	6.42x	7.2x	6.8x	6.54x
EV / EBITDA	18.8x	17.4x	16.9x	16.6x	9.73x	10.9x	10.2x	9.83x
EV / EBIT	19.5x	20.6x	18.1x	17.3x	10.2x	11.3x	10.6x	10.3x
EV / FCF	22x	21.6x	22.3x	21.7x	13.6x	14.7x	14x	13.4x
FCF Yield	4.54%	4.63%	4.49%	4.6%	7.37%	6.82%	7.17%	7.49%
Dividend per Share ²	0.082	0.084	0.096	0.106	0.116	0.1273	0.1454	0.1674
Rate of return	1.3%	1.36%	1.37%	1.42%	2.47%	2.35%	2.68%	3.09%
EPS ²	0.2556	0.2477	0.2807	0.3156	0.3407	0.3753	0.4282	0.4839
Distribution rate	32.1%	33.9%	34.2%	33.6%	34%	33.9%	33.9%	34.6%
Net sales ¹	432.7	473	570.9	601.1	624.3	648.5	682.9	715.4
EBITDA ¹	315.9	328	375.3	393.9	412	429.8	455.6	475.8
EBIT ¹	303.6	277.6	348.7	376.8	392.7	412.5	439.5	456.1
Net income ¹	244.7	233.9	256.9	282.6	293.9	294.4	310.6	323.4
Net Debt ¹	-41.8	52.4	11.3	-15.3	146.8	426.3	401.2	430.9
Reference price ²	6.328	6.162	7.002	7.442	4.695	5.422	5.422	5.422
Nbr of stocks (in thousands)	942,680	918,277	902,001	879,198	822,784	782,870	-	-
Announcement Date	5/26/22	6/1/23	5/30/24	5/29/25	5/21/26	-	-	-

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.($)
ALPHABET INC.	15.74x	7.63x	16.31x	0.27%	3,946B
META PLATFORMS, INC.	22.16x	6.51x	11.65x	0.33%	1,659B
MASTERCARD, INC.	32.37x	15.14x	23.92x	0.55%	555B
TENCENT HOLDINGS LIMITED	13.21x	3.51x	8.13x	1.54%	439B
NETFLIX, INC.	18.72x	5.52x	16.55x	-.--%	275B
ALIBABA GROUP HOLDING LIMITED	19.25x	1.41x	9.49x	1.07%	253B
SHOPIFY INC.	104.3x	13.85x	74.39x	-.--%	217B
UBER TECHNOLOGIES, INC.	21.75x	2.48x	12.6x	-.--%	141B
PDD HOLDINGS INC.	8.07x	0.9x	3.88x	-.--%	113B
Average	28.40x	6.33x	19.66x	0.42%	844.21B
Weighted average by Cap.	20.96x	7.39x	16.56x	0.38%