|
Market Closed -
OTC Markets
11:18:06 2026-05-04 EDT
|
5-day change | 1st Jan Change | ||
| 0.9126 USD | +1.40% |
|
-0.00% | -0.64% |
| 08-14 | Kelso urges The Works shareholders to defy board and elect Coulthard | AN |
| 04-28 | Card Factory plc, 2026 Earnings Call, Apr 28, 2026 |
Company Valuation: Card Factory plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 200 | 325.5 | 322.8 | 330.6 | 234.1 | 248.4 | - | - |
| Change | - | 62.75% | -0.84% | 2.43% | -29.18% | 6.1% | - | - |
| Enterprise Value (EV) 1 | 394 | 488.1 | 458 | 499.9 | 425.2 | 442.6 | 430.3 | 420.2 |
| Change | - | 23.88% | -6.17% | 9.16% | -14.94% | 4.09% | -2.79% | -2.33% |
| P/E | 24.4x | 7.42x | 6.53x | 6.93x | 7.61x | 5.88x | 5.3x | 5.07x |
| PBR | 0.92x | 1.22x | 1.03x | 0.96x | 0.67x | 0.67x | 0.61x | 0.59x |
| PEG | - | 0x | 0.6x | -1.65x | -0.2x | 0.1x | 0.5x | 1.11x |
| Capitalization / Revenue | 0.55x | 0.7x | 0.63x | 0.61x | 0.4x | 0.41x | 0.39x | 0.38x |
| EV / Revenue | 1.08x | 1.05x | 0.9x | 0.92x | 0.73x | 0.72x | 0.68x | 0.64x |
| EV / EBITDA | 4.6x | 4.36x | 3.74x | 3.92x | 3.44x | 3.42x | 3.19x | 3.04x |
| EV / EBIT | 12.5x | 7.65x | 5.99x | 6.3x | 5.95x | 6.06x | 5.66x | 5.44x |
| EV / FCF | 3.69x | 5.97x | 5.92x | 7.09x | 10.4x | 12.4x | 11.1x | 10.4x |
| FCF Yield | 27.1% | 16.7% | 16.9% | 14.1% | 9.57% | 8.05% | 8.98% | 9.63% |
| Dividend per Share 2 | - | - | 0.045 | 0.048 | 0.05 | 0.0534 | 0.0574 | 0.0609 |
| Rate of return | - | - | 4.82% | 5.05% | 7.39% | 7.26% | 7.81% | 8.29% |
| EPS 2 | 0.024 | 0.128 | 0.143 | 0.137 | 0.089 | 0.1251 | 0.1386 | 0.1449 |
| Distribution rate | - | - | 31.5% | 35% | 56.2% | 42.7% | 41.4% | 42.1% |
| Net sales 1 | 364.4 | 463.4 | 510.9 | 542.5 | 582.7 | 611.4 | 634 | 655.4 |
| EBITDA 1 | 85.6 | 112 | 122.6 | 127.5 | 123.6 | 129.3 | 134.8 | 138.1 |
| EBIT 1 | 31.6 | 63.8 | 76.4 | 79.3 | 71.5 | 73.07 | 76.04 | 77.25 |
| Net income 1 | 8.1 | 44.2 | 49.5 | 47.8 | 31.2 | 41.08 | 43.92 | 45.34 |
| Net Debt 1 | 194 | 162.6 | 135.2 | 169.3 | 191.1 | 194.2 | 181.9 | 171.8 |
| Reference price 2 | 0.5850 | 0.9500 | 0.9340 | 0.9500 | 0.6770 | 0.7350 | 0.7350 | 0.7350 |
| Nbr of stocks (in thousands) | 341,878 | 342,636 | 345,576 | 348,005 | 345,817 | 337,968 | - | - |
| Announcement Date | 5/3/22 | 5/3/23 | 4/30/24 | 5/7/25 | 4/28/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.34x | 6.19x | 15.28x | 1.27% | 10.04B | |
| 15.2x | 2.33x | 8.51x | 1.53% | 1.09B | |
| 15.95x | 2.49x | 7.12x | 3.83% | 376M | |
| 5.95x | 0.73x | 3.44x | 7.17% | 340M | |
| -1.83x | - | - | - | 229M | |
| Average | 11.92x | 2.93x | 8.59x | 3.45% | 2.41B | |
| Weighted average by Cap. | 22.24x | 5.56x | 14.06x | 1.54% |
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
- CARD Stock
- CRFCF Stock
- Valuation Card Factory plc
Select your edition
All financial news and data tailored to specific country editions
