Valuation DCC plc Euronext Dublin

Stocks

End-of-day quote Euronext Dublin Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

12:14pm	DCC Registers Name Change to DCC Energy	MT
07-16	DCC shareholders approve name change to DCC Energy	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,846	4,659	5,694	5,092	3,959	5,369	-	-
Change	-	-20.3%	22.22%	-10.57%	-22.26%	35.63%	-	-
Enterprise Value (EV) ¹	6,602	5,426	6,841	6,244	5,039	6,245	6,045	5,805
Change	-	-17.81%	26.07%	-8.73%	-19.3%	23.95%	-3.22%	-3.96%
P/E	18.7x	14x	17.5x	24.7x	328x	15.9x	14.7x	13.5x
PBR	2.01x	1.56x	1.84x	1.66x	1.94x	2.18x	2.05x	1.86x
PEG	-	2.04x	-7.22x	-0.7x	-3.5x	0x	1.8x	1.51x
Capitalization / Revenue	0.33x	0.21x	0.29x	0.28x	0.26x	0.33x	0.32x	0.32x
EV / Revenue	0.37x	0.24x	0.34x	0.35x	0.33x	0.38x	0.36x	0.34x
EV / EBITDA	9.08x	6.2x	7.41x	6.52x	5.72x	7.02x	6.62x	6.21x
EV / EBIT	11.2x	8.28x	10x	8.87x	7.89x	9.48x	8.88x	8.28x
EV / FCF	25.6x	12.7x	13.9x	17x	10.9x	14.4x	12.9x	12.1x
FCF Yield	3.9%	7.88%	7.19%	5.89%	9.19%	6.95%	7.73%	8.27%
Dividend per Share ²	1.758	1.872	1.966	2.064	2.167	2.223	2.306	2.436
Rate of return	2.97%	3.97%	3.41%	4.01%	4.68%	3.54%	3.67%	3.88%
EPS ²	3.164	3.38	3.298	2.084	0.1412	3.963	4.287	4.67
Distribution rate	55.6%	55.4%	59.6%	99%	1,535%	56.1%	53.8%	52.2%
Net sales ¹	17,732	22,205	19,859	18,011	15,442	16,494	16,570	16,995
EBITDA ¹	727.2	875.3	923	957.5	880.7	889.1	913.5	935.2
EBIT ¹	589.2	655.7	682.8	703.6	638.7	658.7	680.4	701.1
Net income ¹	312.4	334	326.3	206.5	13.36	340.3	366.8	390.5
Net Debt ¹	756.6	767.3	1,147	1,152	1,080	876.5	675.6	436.2
Reference price ²	59.26	47.18	57.60	51.45	46.34	62.85	62.85	62.85
Nbr of stocks (in thousands)	98,646	98,747	98,852	98,966	85,424	85,424	-	-
Announcement Date	5/17/22	5/16/23	5/14/24	5/13/25	5/19/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BERKSHIRE HATHAWAY INC.	23.93x	-	-	-.--%	1,063B
HITACHI, LTD.	23.75x	1.91x	11.86x	1.23%	133B
3M COMPANY	20.91x	3.71x	12.73x	1.99%	84.37B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.72x	2.17x	16.11x	0.78%	79.08B
ILLINOIS TOOL WORKS INC.	24.94x	5.4x	18.38x	2.32%	81.41B
MITSUBISHI ELECTRIC CORPORATION	23.22x	1.78x	13.04x	1.17%	71.39B
HONEYWELL INTERNATIONAL INC.	32.23x	4.02x	17.45x	3.47%	71.71B
DSM-FIRMENICH	39.49x	2.68x	13.87x	2.91%	24.46B
Average	27.40x	3.10x	14.78x	1.73%	201.09B
Weighted average by Cap.	24.72x	3.04x	14.56x	0.61%