Valuation Balfour Beatty plc OTC Markets

Stocks

Market Closed - OTC Markets 09:55:33 2026-09-15 EDT			5-day change	1st Jan Change
11.44 ^USD	-5.52%		-5.52%	+21.20%

09-02	Balfour Beatty Announces Appointment of Emma Loxton as Chief Strategy Officer	CI
09-02	BP Makes Interim Chairman Ian Tyler's Role Permanent -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,665	1,972	1,777	2,317	3,462	4,340	-	-
Change	-	18.43%	-9.86%	30.38%	49.41%	25.35%	-	-
Enterprise Value (EV) ¹	875	1,157	935.4	1,374	2,016	3,007	3,075	2,835
Change	-	32.21%	-19.15%	46.93%	46.71%	49.16%	2.24%	-7.78%
P/E	12.4x	7.29x	9.52x	13.5x	13.7x	18.3x	16x	15.3x
PBR	1.22x	1.5x	1.54x	2.11x	3.1x	3.45x	3.1x	2.72x
PEG	-	0x	-0.4x	-4.27x	0.3x	-5.37x	1.1x	3.28x
Capitalization / Revenue	0.23x	0.26x	0.19x	0.23x	0.32x	0.38x	0.37x	0.36x
EV / Revenue	0.12x	0.15x	0.1x	0.14x	0.19x	0.26x	0.26x	0.23x
EV / EBITDA	3.03x	3.09x	2.86x	3.93x	5.6x	7.41x	7.05x	6.12x
EV / EBIT	4.44x	4.15x	4.1x	5.54x	8x	10.7x	9.6x	8.26x
EV / FCF	2.91x	8.44x	4.27x	5.8x	3.32x	8.4x	12.8x	10.4x
FCF Yield	34.4%	11.8%	23.4%	17.2%	30.1%	11.9%	7.81%	9.66%
Dividend per Share ²	0.09	0.105	0.115	0.125	0.14	0.1525	0.1717	0.1772
Rate of return	3.44%	3.11%	3.47%	2.75%	1.97%	1.66%	1.87%	1.93%
EPS ²	0.211	0.463	0.348	0.337	0.52	0.5023	0.5726	0.5993
Distribution rate	42.7%	22.7%	33%	37.1%	26.9%	30.4%	30%	29.6%
Net sales ¹	7,185	7,629	9,595	10,015	10,767	11,396	11,760	12,123
EBITDA ¹	289	375	327	350	360	405.7	436.2	463.4
EBIT ¹	197	279	228	248	252	281.5	320.4	343.4
Net income ¹	140	288	197	178	263	241.9	270.7	285.4
Net Debt ¹	-790	-815	-842	-943	-1,446	-1,333	-1,265	-1,505
Reference price ²	2.620	3.376	3.312	4.548	7.110	9.175	9.175	9.175
Nbr of stocks (in thousands)	635,505	584,089	536,648	509,524	486,949	473,026	-	-
Announcement Date	3/10/22	3/15/23	3/13/24	3/12/25	3/11/26	-	-	-

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.($)
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	49.14B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%