Company Valuation: Centrica plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,163 5,624 7,527 6,742 7,678 7,068 - -
Change - 35.11% 33.84% -10.43% 13.88% -7.95% - -
Enterprise Value (EV) 1 3,746 4,425 4,783 3,884 6,191 6,425 6,605 6,774
Change - 18.14% 8.1% -18.79% 59.38% 3.77% 2.82% 2.55%
P/E 3.49x -7.26x 2.03x 5.32x -113x 12.7x 12.1x 10.4x
PBR 1.78x 5.61x 2.02x 1.57x 2.63x 2.13x 1.98x 1.82x
PEG - 0x -0x -0.1x 1x -0x 2.27x 0.7x
Capitalization / Revenue 0.23x 0.17x 0.23x 0.27x 0.34x 0.33x 0.33x 0.33x
EV / Revenue 0.2x 0.13x 0.14x 0.16x 0.28x 0.3x 0.31x 0.32x
EV / EBITDA 2.02x 1.11x 1.55x 2.17x 5.65x 4.89x 4.8x 4.5x
EV / EBIT 3.95x 1.34x 1.74x 2.5x 7.61x 7.41x 7.15x 6.56x
EV / FCF 3.14x 4.69x 1.98x 5.3x -37.1x -19.2x 57.9x 26.2x
FCF Yield 31.8% 21.3% 50.5% 18.9% -2.7% -5.21% 1.73% 3.82%
Dividend per Share 2 - 0.02 0.04 0.045 0.055 0.0604 0.0673 0.0722
Rate of return - 2.07% 2.84% 3.37% 3.24% 3.87% 4.31% 4.63%
EPS 2 0.205 -0.133 0.694 0.251 -0.015 0.1228 0.1294 0.15
Distribution rate - -15% 5.76% 17.9% -367% 49.1% 52% 48.1%
Net sales 1 18,300 33,637 33,374 24,636 22,365 21,210 21,519 21,309
EBITDA 1 1,850 3,993 3,085 1,792 1,095 1,314 1,375 1,504
EBIT 1 948 3,308 2,752 1,552 814 867 923.6 1,032
Net income 1 1,210 -782 3,929 1,332 -72 537 601.2 712.2
Net Debt 1 -417 -1,199 -2,744 -2,858 -1,487 -643 -462.1 -294
Reference price 2 0.715 0.965 1.406 1.336 1.696 1.560 1.560 1.560
Nbr of stocks (in thousands) 5,821,795 5,826,874 5,351,809 5,046,686 4,528,421 4,529,035 - -
Announcement Date 2/24/22 2/16/23 2/15/24 2/20/25 2/19/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.69x0.3x4.89x3.87% 9.57B
37.07x6.33x17.08x1.65% 81.43B
13.34x5.61x12.1x4.15% 80.46B
13.5x1.5x7.82x5.47% 72.42B
17.17x6.56x13.9x3.05% 56.5B
15.84x1.08x9.02x3.38% 52.82B
21.21x3.02x9.16x2.23% 48.46B
62.82x20.26x34.36x0.36% 38.37B
17.94x4.93x12.96x3.51% 37.9B
16.13x4.95x9.61x4.81% 36.75B
Average 22.77x 5.45x 13.09x 3.25% 51.47B
Weighted average by Cap. 22.75x 5.44x 13.30x 3.27%

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

  1. Stock Market
  2. Stocks
  3. CNA Stock
  4. Valuation Centrica plc