|
Real-time Estimate
Cboe Europe
04:20:39 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 5,347.50 GBX | -1.93% |
|
0.00% | +83.62% |
| 04:16am | FTSE 100 flat as global bond sell-off deepens | AN |
| 09-18 | FTSE 100 slides as bond yields resume upward path | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 5,751 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 87.16% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 5,300 | 5,174 | 4,994 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 114.86% | -2.38% | -3.47% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 21.8x | 19.8x | 19x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | 3.42x | 5.61x | 4.79x | 4.16x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.3x | 2.03x | 4.46x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.42x | 0.38x | 0.36x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.39x | 0.35x | 0.31x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.9x | 9.87x | 9.3x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.6x | 12.2x | 11.3x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 44.8x | 21.6x | 16.2x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 2.23% | 4.62% | 6.17% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 1.027 | 1.106 | 1.147 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.87% | 2.02% | 2.09% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.517 | 2.761 | 2.879 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.8% | 40.1% | 39.8% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 13,688 | 14,972 | 15,861 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 485.8 | 524.3 | 536.8 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 390.7 | 423.6 | 443.7 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 266.1 | 291.2 | 301.6 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -450.7 | -577 | -756.8 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 54.80 | 54.80 | 54.80 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 3/16/22 | 3/31/23 | 3/20/24 | 3/18/25 | 3/12/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.78x | 0.39x | 10.91x | 1.87% | 7.62B | |
| 22.86x | 3.73x | 13.03x | 2.91% | 219B | |
| -131.28x | 18.31x | 101.52x | -.--% | 118B | |
| 13.6x | 1.5x | 7.89x | 3.52% | 112B | |
| 13.53x | 2.46x | 9.28x | 6.07% | 78.93B | |
| 19.6x | 5.17x | 12.71x | 2.9% | 57.91B | |
| 22.36x | 1.83x | 11.42x | 1.31% | 43.59B | |
| 13.38x | 1.93x | 8.18x | 5.83% | 43.14B | |
| 21.06x | 1.6x | 10.17x | 0.89% | 40.31B | |
| 17.12x | 2.18x | 10.46x | 5.05% | 35.5B | |
| Average | 3.40x | 3.91x | 19.56x | 3.03% | 75.66B | |
| Weighted average by Cap. | -4.72x | 5.22x | 24.99x | 2.93% |
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
- CCC Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
