Company Valuation: Barclays PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,292 25,133 23,252 38,611 65,898 59,237 - -
Change - -19.68% -7.48% 66.05% 70.67% -10.11% - -
Enterprise Value (EV) 31,292 25,133 23,252 38,611 65,898 59,237 59,237 59,237
Change - -19.68% -7.48% 66.05% 70.67% -10.11% 0% 0%
P/E 4.99x 5.32x 5.72x 7.71x 10.9x 8.5x 6.95x 5.95x
PBR 0.45x 0.37x 0.33x 0.54x 0.85x 0.9x 0.82x 0.74x
PEG - -0.3x -0.59x 0.3x 0.4x 0.4x 0.3x 0.4x
Capitalization / Revenue 1.43x 1.01x 0.92x 1.44x 2.26x 1.88x 1.8x 1.72x
EV / Revenue 0x 0x 0x 0x 0x 1.88x 1.8x 1.72x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.52x 4.08x 3.72x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 0.0725 0.08 0.084 0.086 0.1518 0.1883 0.228
Rate of return 3.21% 4.57% 5.2% 3.13% 1.81% 3.42% 4.24% 5.14%
EPS 2 0.375 0.298 0.269 0.348 0.438 0.522 0.6386 0.7461
Distribution rate 16% 24.3% 29.7% 24.1% 19.6% 29.1% 29.5% 30.6%
Net sales 1 21,940 24,956 25,378 26,788 29,140 31,514 32,944 34,428
EBITDA - - - - - - - -
EBIT 1 7,848 9,999 8,447 10,053 11,395 13,095 14,516 15,927
Net income 1 6,375 5,023 4,274 5,316 6,175 7,105 8,344 9,266
Net Debt - - - - - - - -
Reference price 2 1.870 1.585 1.538 2.682 4.760 4.436 4.436 4.436
Nbr of stocks (in thousands) 16,733,552 15,854,896 15,120,625 14,398,915 13,845,674 13,352,262 - -
Announcement Date 2/23/22 2/15/23 2/20/24 2/13/25 2/10/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.35x 3.72% 390.29B
Weighted average by Cap. 10.51x 3.49%

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