|
Real-time Estimate
Cboe Europe
10:31:09 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 2,852.00 GBX | -1.38% |
|
-0.70% | +37.48% |
| 10-30 | Haleon hit with price target cuts by 7 brokers | AN |
| 10-29 | Bunzl buys Wessex Cleaning Equipment & Janitorial Supplies | AN |
Company Valuation: Bunzl plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,649 | 9,266 | 10,710 | 10,842 | 6,691 | 9,286 | - | - |
| Change | - | -3.97% | 15.59% | 1.23% | -38.29% | 38.79% | - | - |
| Enterprise Value (EV) 1 | 11,475 | 10,996 | 12,460 | 13,208 | 9,097 | 11,707 | 11,727 | 11,430 |
| Change | - | -4.17% | 13.32% | 6% | -31.12% | 28.68% | 0.17% | -2.53% |
| P/E | 21.9x | 19.6x | 20.4x | 22.2x | 14.7x | 19.7x | 18.6x | 17.3x |
| PBR | 4.4x | 3.42x | 3.63x | 3.97x | 2.42x | 3.23x | 3.11x | 2.91x |
| PEG | - | 2.9x | 1.9x | -4.74x | -2.8x | 4.58x | 3.16x | 2.38x |
| Capitalization / Revenue | 0.94x | 0.77x | 0.91x | 0.92x | 0.56x | 0.76x | 0.74x | 0.73x |
| EV / Revenue | 1.12x | 0.91x | 1.06x | 1.12x | 0.77x | 0.96x | 0.94x | 0.9x |
| EV / EBITDA | 12.4x | 10.2x | 10.8x | 10.9x | 7.82x | 9.88x | 9.67x | 9.23x |
| EV / EBIT | 15.2x | 12.4x | 13.2x | 13.5x | 9.99x | 12.5x | 12.2x | 11.7x |
| EV / FCF | 16.4x | 12.2x | 19.4x | 20.8x | 15.7x | 18.9x | 18.1x | 17.9x |
| FCF Yield | 6.1% | 8.23% | 5.16% | 4.8% | 6.36% | 5.3% | 5.52% | 5.6% |
| Dividend per Share 2 | 0.57 | 0.627 | 0.683 | 0.739 | 0.741 | 0.7874 | 0.827 | 0.8678 |
| Rate of return | 1.98% | 2.27% | 2.14% | 2.24% | 3.57% | 2.72% | 2.86% | 3% |
| EPS 2 | 1.318 | 1.407 | 1.56 | 1.487 | 1.409 | 1.47 | 1.556 | 1.669 |
| Distribution rate | 43.2% | 44.6% | 43.8% | 49.7% | 52.6% | 53.6% | 53.1% | 52% |
| Net sales 1 | 10,285 | 12,040 | 11,797 | 11,776 | 11,845 | 12,197 | 12,481 | 12,769 |
| EBITDA 1 | 924 | 1,075 | 1,151 | 1,212 | 1,164 | 1,185 | 1,212 | 1,238 |
| EBIT 1 | 752.8 | 885.9 | 944.2 | 976.1 | 910.3 | 935.8 | 958.1 | 979.4 |
| Net income 1 | 442.8 | 474.4 | 526.2 | 500.4 | 459.2 | 469.6 | 485.4 | 516.8 |
| Net Debt 1 | 1,826 | 1,730 | 1,750 | 2,366 | 2,406 | 2,421 | 2,441 | 2,144 |
| Reference price 2 | 28.85 | 27.59 | 31.90 | 32.96 | 20.76 | 28.92 | 28.92 | 28.92 |
| Nbr of stocks (in thousands) | 334,442 | 335,835 | 335,749 | 328,953 | 322,290 | 321,093 | - | - |
| Announcement Date | 2/28/22 | 2/27/23 | 2/26/24 | 3/3/25 | 3/2/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.68x | 0.96x | 9.88x | 2.72% | 12.46B | |
| 14.18x | 0.97x | 16.36x | 2.63% | 111B | |
| 15.98x | 1.24x | 15.28x | 1.99% | 99.14B | |
| 13.63x | 1.18x | 19.38x | 2.84% | 88.32B | |
| 12.7x | 1.18x | 18.79x | 2.49% | 49.69B | |
| 11.84x | 1.49x | 15.94x | 2.48% | 49.98B | |
| 14x | 0.56x | 8.74x | 1.92% | 39.32B | |
| 17.81x | 0.95x | 8.61x | 1.41% | 37.62B | |
| 85.19x | 2.98x | 19.25x | 0.05% | 37.32B | |
| 33.86x | 3.4x | 18.82x | 1.25% | 8.66B | |
| Average | 23.89x | 1.49x | 15.10x | 1.98% | 53.33B | |
| Weighted average by Cap. | 19.73x | 1.27x | 15.83x | 2.18% |
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
- BNZL Stock
- Valuation Bunzl plc
Select your edition
All financial news and data tailored to specific country editions
