Valuation BT Group plc

Stocks

Real-time Estimate Cboe Europe 06:22:14 2026-09-16 EDT			5-day change	1st Jan Change
204.15 ^GBX	+0.22%		+3.03%	+10.76%

09-11	WINNERS & LOSERS: XP Power jumps on broker upgrade; THG extends losses	AN
09-09	BT Group's Openreach allowed to change copper broadband prices in 2029	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,086	14,344	10,700	16,251	20,648	20,072	-	-
Change	-	-20.69%	-25.4%	51.88%	27.06%	-2.79%	-	-
Enterprise Value (EV) ¹	36,095	33,203	30,179	36,067	40,614	38,541	37,930	37,327
Change	-	-8.01%	-9.11%	19.51%	12.61%	-5.11%	-1.58%	-1.59%
P/E	14.1x	7.71x	12.8x	15.6x	19.5x	14.8x	13.9x	13.4x
PBR	1.18x	0.98x	0.86x	1.28x	1.67x	1.55x	1.48x	1.42x
PEG	-	0.2x	-0.2x	0.7x	10.34x	0.5x	2.31x	3.81x
Capitalization / Revenue	0.87x	0.69x	0.51x	0.8x	1.05x	1.08x	1.08x	1.09x
EV / Revenue	1.73x	1.61x	1.45x	1.77x	2.07x	2.08x	2.03x	2.02x
EV / EBITDA	4.76x	4.19x	3.73x	4.39x	4.93x	4.7x	4.61x	4.5x
EV / EBIT	11.4x	10.5x	9.43x	11x	12.1x	11.4x	10.8x	10.3x
EV / FCF	27.7x	25x	23.6x	22.6x	26.9x	19x	15.9x	14x
FCF Yield	3.61%	4%	4.24%	4.43%	3.71%	5.26%	6.29%	7.16%
Dividend per Share ²	0.077	0.077	0.08	0.0816	0.0832	0.0858	0.0896	0.0976
Rate of return	4.23%	5.28%	7.3%	4.92%	3.95%	4.21%	4.4%	4.79%
EPS ²	0.129	0.189	0.086	0.106	0.108	0.138	0.1463	0.1515
Distribution rate	59.7%	40.7%	93%	77%	77%	62.2%	61.2%	64.4%
Net sales ¹	20,845	20,669	20,835	20,370	19,646	18,541	18,639	18,494
EBITDA ¹	7,577	7,928	8,100	8,209	8,230	8,207	8,232	8,293
EBIT ¹	3,172	3,175	3,201	3,276	3,355	3,388	3,496	3,626
Net income ¹	1,274	1,905	855	1,054	1,077	1,386	1,491	1,600
Net Debt ¹	18,009	18,859	19,479	19,816	19,966	18,469	17,858	17,255
Reference price ²	1.822	1.458	1.096	1.658	2.105	2.037	2.037	2.037
Nbr of stocks (in thousands)	9,926,432	9,837,816	9,758,030	9,798,437	9,809,240	9,853,621	-	-
Announcement Date	5/12/22	5/18/23	5/16/24	5/22/25	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.($)
BT GROUP PLC	14.76x	2.08x	4.7x	4.21%	27.07B
CHINA MOBILE LIMITED	11.05x	1.31x	4.15x	7.02%	223B
VERIZON COMMUNICATIONS, INC.	11.33x	2.63x	6.95x	5.49%	214B
DEUTSCHE TELEKOM AG	14.06x	2.19x	5.65x	3.9%	160B
NTT, INC.	13.99x	1.87x	8.16x	3%	93.49B
CHINA TELECOM CORPORATION LIMITED	11.77x	0.89x	3.33x	6.56%	80.55B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.82x	1.81x	4.56x	2.77%	69.71B
SAUDI TELECOM COMPANY	15.28x	2.68x	8.37x	5.06%	57.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.97x	5.41x	19.76x	4.55%	57.07B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.2x	2.81x	6.29x	4.33%	51.85B
Average	14.32x	2.37x	7.19x	4.69%	103.41B
Weighted average by Cap.	13.20x	2.17x	6.51x	5.08%