|
Real-time Estimate
Cboe Europe
10:44:01 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 258.50 GBX | +1.06% |
|
+3.12% | +6.17% |
| 11-12 | FTSE 100 rises on strong earnings, economic data | RE |
| 11-05 | WINNERS & LOSERS: Morgan Sindall jumps on outlook, BT gains on pension | AN |
Company Valuation: ConvaTec Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,263 | 5,726 | 6,342 | 5,665 | 6,381 | 6,617 | - | - |
| Change | - | 8.81% | 10.75% | -10.67% | 12.63% | 3.7% | - | - |
| Enterprise Value (EV) 1 | 6,144 | 6,794 | 7,471 | 6,723 | 7,711 | 8,024 | 7,846 | 7,611 |
| Change | - | 10.59% | 9.96% | -10.01% | 14.69% | 4.06% | -2.23% | -2.99% |
| P/E | 45.1x | 90.4x | 49.4x | 29.8x | 38.1x | 26.3x | 17.8x | 15.6x |
| PBR | 3.1x | 3.52x | 3.77x | 3.37x | 4.39x | 4.36x | 3.78x | 3.31x |
| PEG | - | -1.9x | 0x | 0.6x | -5.06x | 0.5x | 0.4x | 1.1x |
| Capitalization / Revenue | 2.58x | 2.76x | 2.96x | 2.47x | 2.62x | 2.59x | 2.42x | 2.28x |
| EV / Revenue | 3.01x | 3.28x | 3.49x | 2.94x | 3.16x | 3.14x | 2.87x | 2.62x |
| EV / EBITDA | 13.2x | 13.6x | 14.2x | 11.4x | 11.7x | 11.6x | 10.2x | 9.12x |
| EV / EBIT | 17x | 16.8x | 17.3x | 13.9x | 14.2x | 13.7x | 12x | 10.7x |
| EV / FCF | 29x | 49.4x | 29.3x | 24.5x | 27.1x | 31.4x | 21.8x | 17.4x |
| FCF Yield | 3.45% | 2.02% | 3.42% | 4.08% | 3.7% | 3.19% | 4.59% | 5.74% |
| Dividend per Share 2 | 0.0587 | 0.0605 | 0.0623 | 0.0642 | 0.0724 | 0.0799 | 0.0915 | 0.1013 |
| Rate of return | 2.24% | 2.16% | 2% | 2.32% | 2.21% | 2.36% | 2.7% | 2.99% |
| EPS 2 | 0.058 | 0.031 | 0.063 | 0.093 | 0.086 | 0.1287 | 0.1901 | 0.217 |
| Distribution rate | 101% | 195% | 98.9% | 69% | 84.2% | 62.1% | 48.1% | 46.7% |
| Net sales 1 | 2,038 | 2,072 | 2,142 | 2,289 | 2,439 | 2,554 | 2,732 | 2,906 |
| EBITDA 1 | 464.2 | 500 | 527.1 | 590.5 | 661 | 692.1 | 767.5 | 834.4 |
| EBIT 1 | 361.7 | 403.7 | 431.8 | 485.3 | 544 | 587.8 | 654.3 | 711.7 |
| Net income 1 | 117.6 | 62.9 | 130.3 | 190.5 | 175 | 247.9 | 366.8 | 420.4 |
| Net Debt 1 | 881.2 | 1,068 | 1,129 | 1,058 | 1,330 | 1,407 | 1,228 | 993.6 |
| Reference price 2 | 2.615 | 2.803 | 3.111 | 2.769 | 3.273 | 3.386 | 3.386 | 3.386 |
| Nbr of stocks (in thousands) | 2,012,171 | 2,043,129 | 2,038,814 | 2,045,803 | 1,949,407 | 1,954,455 | - | - |
| Announcement Date | 3/8/22 | 3/9/23 | 3/6/24 | 2/26/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.31x | 3.14x | 11.59x | 2.36% | 6.62B | |
| 35.48x | 4.19x | 15.73x | 2.42% | 186B | |
| 21.86x | 3.71x | 13.29x | 2.81% | 124B | |
| 26.94x | 4.79x | 16.44x | 1.15% | 119B | |
| 31.57x | 3.04x | 12.28x | 2.26% | 91.43B | |
| 18.53x | 0.22x | 13.79x | 0.68% | 66.67B | |
| 43.97x | 3.87x | 13.18x | 1.94% | 58.76B | |
| 46.33x | 11.64x | 32.65x | -.--% | 54.99B | |
| 28.86x | 7.15x | 18.14x | 1.39% | 49.93B | |
| 52.13x | 1.44x | 13.34x | -.--% | 35.13B | |
| Average | 33.20x | 4.32x | 16.04x | 1.5% | 79B | |
| Weighted average by Cap. | 31.82x | 4.29x | 15.89x | 1.75% |
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
- CTEC Stock
- Valuation ConvaTec Group Plc
Select your edition
All financial news and data tailored to specific country editions
