Valuation DCC plc Euronext Dublin

Stocks

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

06-11	Stifel Downgrades DCC to Hold Rating, Lowers PT	MT
06-11	DCC Maintained at Buy as Berenberg Notes 'Resilient' FY26, Shift to Pure-play Energy Business; Price Target Up	MT

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	5,322	-	-
Change	-	-20.3%	22.22%	-10.57%	-22.26%	34.44%	-	-
Enterprise Value (EV) ¹	6,602	5,426	6,841	6,244	5,039	6,198	5,998	5,758
Change	-	-17.81%	26.07%	-8.73%	-19.3%	23.01%	-3.24%	-3.99%
P/E	18.7x	14x	17.5x	24.7x	328x	15.7x	14.5x	13.2x
PBR	2.01x	1.56x	1.84x	1.66x	1.94x	2.17x	2.03x	1.84x
PEG	-	2.04x	-7.22x	-0.7x	-3.5x	0x	1.69x	1.38x
Capitalization / Revenue	0.33x	0.21x	0.29x	0.28x	0.26x	0.32x	0.32x	0.31x
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	6.97x	6.57x	6.16x
EV / EBIT	11.2x	8.28x	10x	8.87x	7.89x	9.72x	9.04x	8.36x
EV / FCF	25.6x	12.7x	13.9x	17x	10.9x	13.9x	12.8x	11.6x
FCF Yield	3.9%	7.88%	7.19%	5.89%	9.19%	7.17%	7.83%	8.63%
Dividend per Share ²	1.758	1.872	1.966	2.064	2.167	2.223	2.319	2.445
Rate of return	2.97%	3.97%	3.41%	4.01%	4.68%	3.57%	3.72%	3.92%
EPS ²	3.164	3.38	3.298	2.084	0.1412	3.963	4.303	4.716
Distribution rate	55.6%	55.4%	59.6%	99%	1,535%	56.1%	53.9%	51.9%
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	637.6	663.1	688.6
Net income ¹	312.4	334	326.3	206.5	13.36	340.5	370.9	397.2
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	62.30	62.30	62.30
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BERKSHIRE HATHAWAY INC.	24.15x	-	-	-.--%	1,074B
HONEYWELL INTERNATIONAL INC.	25.66x	4.29x	17.12x	2.1%	147B
HITACHI, LTD.	24.91x	1.87x	12.03x	1.1%	124B
3M COMPANY	21.55x	3.76x	12.88x	1.99%	85.54B
ILLINOIS TOOL WORKS INC.	23.62x	5.13x	17.49x	2.47%	77.02B
MITSUBISHI ELECTRIC CORPORATION	24.04x	1.84x	13.43x	1.14%	74.17B
MITSUBISHI HEAVY INDUSTRIES, LTD.	41.74x	2.51x	20.73x	0.71%	74.14B
DSM-FIRMENICH	38.29x	2.5x	12.95x	3.15%	22.58B
Average	27.99x	3.13x	15.23x	1.58%	209.88B
Weighted average by Cap.	25.14x	3.24x	15.36x	0.6%