|
Market Closed -
London S.E.
11:35:08 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 55.50 GBX | +0.18% |
|
+0.18% | -17.90% |
| 07-28 | EARNINGS AND TRADING: Restore names new CEO as half-year profit climbs | AN |
| 07-28 | Dotdigital Group plc Provides Earnings Guidance for the Full Year Ended 30 June 2026 | CI |
Company Valuation: dotdigital Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 688.7 | 207.8 | 252.6 | 283.8 | 231.4 | 168.3 | - | - |
| Change | - | -69.83% | 21.55% | 12.37% | -18.49% | -27.26% | - | - |
| Enterprise Value (EV) 1 | 660.1 | 166.5 | 199.9 | 244.8 | 196.9 | 154 | 145.5 | 132.8 |
| Change | - | -74.78% | 20.1% | 22.44% | -19.54% | -21.78% | -5.57% | -8.7% |
| P/E | 66x | 17.9x | 20.6x | 26.1x | 21.2x | 15.9x | 12.9x | 10.7x |
| PBR | 11.3x | 2.98x | 3.15x | 2.98x | 2.25x | 1.6x | 1.46x | - |
| PEG | - | 1.6x | 3.48x | -1.9x | 75.05x | -11.29x | 0.6x | 0.5x |
| Capitalization / Revenue | 11.8x | 3.31x | 3.65x | 3.59x | 2.76x | 1.84x | 1.61x | 1.48x |
| EV / Revenue | 11.4x | 2.65x | 2.89x | 3.1x | 2.35x | 1.68x | 1.39x | 1.17x |
| EV / EBITDA | 33.3x | 7.67x | 9.09x | 10.1x | 7.35x | 5.29x | 4.44x | 3.74x |
| EV / EBIT | 48.2x | 11.5x | 13.8x | 15.7x | 11.2x | 8.2x | 6.63x | 5.45x |
| EV / FCF | 66.3x | 10.6x | 17x | 21.9x | 16.8x | 15.3x | 9.88x | 7.91x |
| FCF Yield | 1.51% | 9.44% | 5.87% | 4.56% | 5.94% | 6.53% | 10.1% | 12.6% |
| Dividend per Share 2 | 0.0086 | 0.0098 | 0.01 | 0.011 | 0.0121 | 0.0128 | 0.014 | 0.0152 |
| Rate of return | 0.37% | 1.41% | 1.18% | 1.19% | 1.6% | 2.31% | 2.51% | 2.73% |
| EPS 2 | 0.035 | 0.0388 | 0.0411 | 0.0354 | 0.0355 | 0.035 | 0.043 | 0.052 |
| Distribution rate | 24.6% | 25.3% | 24.3% | 31.1% | 34.1% | 36.6% | 32.4% | 29.2% |
| Net sales 1 | 58.12 | 62.83 | 69.23 | 78.97 | 83.92 | 91.54 | 104.6 | 113.4 |
| EBITDA 1 | 19.8 | 21.7 | 22 | 24.3 | 26.78 | 29.12 | 32.78 | 35.54 |
| EBIT 1 | 13.7 | 14.54 | 14.52 | 15.57 | 17.52 | 18.79 | 21.93 | 24.37 |
| Net income 1 | 10.59 | 11.83 | 12.6 | 11.07 | 11.21 | 10.93 | 13.03 | 15.5 |
| Net Debt 1 | -28.53 | -41.34 | -52.68 | -39.08 | -34.43 | -14.26 | -22.83 | -35.49 |
| Reference price 2 | 2.3100 | 0.6960 | 0.8460 | 0.9250 | 0.7540 | 0.5550 | 0.5550 | 0.5550 |
| Nbr of stocks (in thousands) | 298,119 | 298,556 | 298,556 | 306,848 | 306,848 | 303,245 | - | - |
| Announcement Date | 11/16/21 | 11/16/22 | 11/7/23 | 11/6/24 | 11/4/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.83x | 1.68x | 5.28x | 2.31% | 225M | |
| 26.44x | 9.75x | 15.92x | 0.74% | 3,870B | |
| 126.43x | 55.94x | 91.06x | -.--% | 471B | |
| 18.9x | 5.5x | 9.58x | 1.59% | 381B | |
| 225.19x | 19.61x | 57.41x | -.--% | 284B | |
| 29.88x | 6.1x | 19.08x | 1.25% | 278B | |
| 2379.4x | 39.78x | 130.12x | -.--% | 244B | |
| 99.58x | 9.89x | 26.46x | -.--% | 162B | |
| 56.07x | 15.15x | 39.92x | -.--% | 128B | |
| 14.83x | 3.94x | 8.25x | -.--% | 105B | |
| Average | 299.25x | 16.73x | 40.31x | 0.59% | 592.4B | |
| Weighted average by Cap. | 143.01x | 14.71x | 29.01x | 0.65% |
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
- DOTD Stock
- Valuation dotdigital Group Plc
Select your edition
All financial news and data tailored to specific country editions
