Valuation Autotrader Group plc OTC Markets

Stocks

Market Closed - OTC Markets 15:57:42 2026-09-11 EDT			5-day change	1st Jan Change
1.600 ^USD	+0.63%		-3.61%	-17.10%

09-09	Shares dive as oil surges past USD100	AN
09-09	WINNERS & LOSERS: Victrex ups view; Goodwin unit price tag disappoints	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	3,831	-	-
Change	-	-5.14%	11.62%	3.6%	-40.96%	-0.82%	-	-
Enterprise Value (EV) ¹	5,923	5,711	6,327	6,528	4,010	4,256	4,229	4,258
Change	-	-3.59%	10.79%	3.17%	-38.57%	6.15%	-0.63%	0.67%
P/E	24.8x	24.9x	24.9x	23.6x	13.8x	13x	11.4x	10x
PBR	12.8x	10.7x	11.4x	11.5x	-	33.3x	23.9x	13.6x
PEG	-	-8.06x	1.9x	1.9x	1.74x	1.3x	0.8x	0.7x
Capitalization / Revenue	13.8x	12x	11.1x	10.9x	6.19x	5.91x	5.6x	5.36x
EV / Revenue	13.7x	12.1x	11.1x	10.9x	6.42x	6.56x	6.18x	5.96x
EV / EBITDA	18.8x	17.4x	16.9x	16.6x	9.73x	9.9x	9.26x	8.94x
EV / EBIT	19.5x	20.6x	18.1x	17.3x	10.2x	10.3x	9.59x	9.27x
EV / FCF	22x	21.6x	22.3x	21.7x	13.6x	13.3x	12.6x	12x
FCF Yield	4.54%	4.63%	4.49%	4.6%	7.37%	7.49%	7.91%	8.33%
Dividend per Share ²	0.082	0.084	0.096	0.106	0.116	0.1276	0.1459	0.1683
Rate of return	1.3%	1.36%	1.37%	1.42%	2.47%	2.61%	2.98%	3.44%
EPS ²	0.2556	0.2477	0.2807	0.3156	0.3407	0.3758	0.4295	0.4871
Distribution rate	32.1%	33.9%	34.2%	33.6%	34%	34%	34%	34.5%
Net sales ¹	432.7	473	570.9	601.1	624.3	648.7	684.1	714.4
EBITDA ¹	315.9	328	375.3	393.9	412	430.1	456.8	476.2
EBIT ¹	303.6	277.6	348.7	376.8	392.7	413	441	459.3
Net income ¹	244.7	233.9	256.9	282.6	293.9	294.7	311.7	325.7
Net Debt ¹	-41.8	52.4	11.3	-15.3	146.8	424.9	397.8	426.2
Reference price ²	6.328	6.162	7.002	7.442	4.695	4.894	4.894	4.894
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.($)
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	492B
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	322B
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	146B
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	107B
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	108B
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	100B
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	87.5B
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	87.35B
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	33.92B
Average	25.14x	13.02x	29.09x	0.33%	164.94B
Weighted average by Cap.	22.20x	10.14x	19.80x	0.52%