|
Market Closed -
London S.E.
11:35:14 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 235.00 GBX | +2.62% |
|
+0.86% | +9.30% |
| 09-29 | Braemar shares up as interim revenue, underlying operating profit rise | AN |
| 09-29 | Earnings Flash (BMS.L) Braemar PLC Reports H1 Revenue GBP74.3M | MT |
Company Valuation: Braemar Plc
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 76.18 | 88.04 | 76.33 | 84.25 | 69.01 | 75.17 | - | - |
| Change | - | 15.57% | -13.3% | 10.38% | -18.09% | 8.92% | - | - |
| Enterprise Value (EV) 1 | 94.72 | 81.14 | 75.33 | 86.75 | 71.91 | 78.8 | 75.64 | 71.87 |
| Change | - | -14.33% | -7.16% | 15.17% | -17.11% | 9.58% | -4.02% | -4.98% |
| P/E | 6.48x | - | 20.8x | 16x | 33.8x | 9.33x | 7.6x | 6.51x |
| PBR | 1.03x | - | 1.1x | 1.04x | 0.86x | 0.86x | 0.78x | 0.7x |
| PEG | - | - | - | 0.5x | -0.5x | 0x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.75x | 0.58x | 0.5x | 0.59x | 0.51x | 0.52x | 0.49x | 0.45x |
| EV / Revenue | 0.93x | 0.53x | 0.49x | 0.61x | 0.53x | 0.55x | 0.5x | 0.43x |
| EV / EBITDA | 6.99x | - | 3.7x | 4.23x | 4.35x | 4.29x | 3.53x | 3.03x |
| EV / EBIT | 9.42x | - | 4.55x | 5.19x | 5.45x | 5.54x | 4.24x | 3.27x |
| EV / FCF | 4.7x | - | 16.2x | 16.3x | 6.71x | 6.3x | 5.13x | 4.12x |
| FCF Yield | 21.3% | - | 6.17% | 6.14% | 14.9% | 15.9% | 19.5% | 24.3% |
| Dividend per Share 2 | 0.09 | 0.12 | 0.13 | 0.07 | 0.07 | 0.072 | 0.075 | 0.085 |
| Rate of return | 3.74% | 4% | 4.89% | 2.63% | 3.26% | 3.06% | 3.19% | 3.62% |
| EPS 2 | 0.3713 | - | 0.128 | 0.1658 | 0.0636 | 0.252 | 0.3093 | 0.361 |
| Distribution rate | 24.2% | - | 102% | 42.2% | 110% | 28.6% | 24.2% | 23.5% |
| Net sales 1 | 101.3 | 152.9 | 152.8 | 141.9 | 135.6 | 144.2 | 151.9 | 168.2 |
| EBITDA 1 | 13.54 | - | 20.35 | 20.51 | 16.54 | 18.35 | 21.43 | 23.7 |
| EBIT 1 | 10.06 | - | 16.55 | 16.7 | 13.2 | 14.22 | 17.82 | 21.95 |
| Net income 1 | 13.92 | - | 4.624 | 6.102 | 2.277 | 8.65 | 11.85 | 13.5 |
| Net Debt 1 | 18.54 | -6.9 | -1 | 2.5 | 2.9 | 3.633 | 0.4667 | -3.3 |
| Reference price 2 | 2.405 | 3.000 | 2.660 | 2.660 | 2.150 | 2.350 | 2.350 | 2.350 |
| Nbr of stocks (in thousands) | 31,674 | 29,347 | 28,695 | 31,674 | 32,099 | 31,987 | - | - |
| Announcement Date | 8/30/22 | 11/16/23 | 5/23/24 | 5/29/25 | 5/21/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.09x | 0.53x | 4.19x | 3.14% | 96.85M | |
| 7.89x | 0.73x | 3.54x | 4.82% | 50.81B | |
| 7.34x | 0.6x | 2.45x | 7.44% | 35.9B | |
| 32.59x | 1.35x | 7.3x | 1.82% | 27.29B | |
| 9.93x | 4.29x | 8x | 3.96% | 24.27B | |
| 10.61x | 1.42x | 10.31x | 4.16% | 18.07B | |
| 12.51x | 4.19x | 10.53x | 6.55% | 16.68B | |
| 6.35x | 1.17x | 3.56x | 7.25% | 15.99B | |
| 8.7x | 2.09x | 13.6x | 2.91% | 15.33B | |
| 10.91x | 0.87x | 3.78x | 3.07% | 15.11B | |
| Average | 11.59x | 1.72x | 6.73x | 4.51% | 21.95B | |
| Weighted average by Cap. | 11.82x | 1.63x | 6.13x | 4.78% |
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
- BMS Stock
- Valuation Braemar Plc
Select your edition
All financial news and data tailored to specific country editions
