|
Real-time Estimate
Cboe Europe
05:08:17 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 5,152.50 GBX | +1.03% |
|
+2.29% | +75.43% |
| 08-13 | Miners weaken as FTSE 100 underperforms peers | AN |
| 08-07 | Stocks rise, pound up after surprise US jobs fall | 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 | 5,352 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 74.18% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 4,828 | 4,724 | 4,563 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 95.71% | -2.16% | -3.4% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 23.4x | 21.1x | 21x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 6.16x | 5.5x | 4.64x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.5x | 1.9x | 35.75x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.46x | 0.43x | 0.42x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.42x | 0.38x | 0.35x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 11x | 9.86x | 9.38x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 14.1x | 12.7x | 12x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 24.2x | 19.6x | 17.5x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 4.13% | 5.09% | 5.72% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.8832 | 0.9517 | 0.9594 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.73% | 1.87% | 1.88% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.18 | 2.419 | 2.433 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.5% | 39.3% | 39.4% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 11,511 | 12,517 | 12,861 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 439.7 | 479 | 486.3 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 342.4 | 372.3 | 379 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 231.5 | 258.6 | 261.4 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -524.4 | -628.7 | -789.4 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 51.00 | 51.00 | 51.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.4x | 0.42x | 10.98x | 1.73% | 7.3B | |
| 22.68x | 3.71x | 12.95x | 2.93% | 218B | |
| -113.28x | 18x | 103.7x | -.--% | 112B | |
| 13.83x | 1.53x | 8.02x | 3.46% | 114B | |
| 14.79x | 2.7x | 10.2x | 5.56% | 86.31B | |
| 20.76x | 5.43x | 13.34x | 2.74% | 63.2B | |
| 14.81x | 2.15x | 9.14x | 5.26% | 47.79B | |
| 20.89x | 1.7x | 10.49x | 1.4% | 40.35B | |
| 20.62x | 1.57x | 9.98x | 0.91% | 39.24B | |
| 18.01x | 2.34x | 10.86x | 4.8% | 37.36B | |
| Average | 5.65x | 3.96x | 19.97x | 2.88% | 76.52B | |
| Weighted average by Cap. | -0.48x | 5.09x | 24.56x | 2.9% |
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
