Valuation Dr. Martens plc OTC Markets

Stocks

Delayed OTC Markets 11:01:47 2026-08-14 EDT			5-day change	1st Jan Change
1.210 ^USD	+2.54%		+6.14%	+17.48%

08-06	Dr. Martens plc Announces Appointment of Alia Gogi as Independent Non-Executive Director, Effective September 1, 2026	CI
07-15	Dr Martens trading in line with hopes amid US growth and Asia progress	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,520	1,360	844	502.5	603.6	841.3	-	-
Change	-	-46.04%	-37.94%	-40.47%	20.12%	39.38%	-	-
Enterprise Value (EV) ¹	2,686	1,648	1,202	748.3	816.8	1,038	1,006	976.5
Change	-	-38.63%	-27.11%	-37.72%	9.16%	27.07%	-3.05%	-2.95%
P/E	13.9x	10.5x	12.5x	104x	26x	17.8x	14.3x	12.2x
PBR	7.7x	3.36x	2.35x	1.37x	1.69x	2.16x	1.94x	1.71x
PEG	-	-0.4x	-0.3x	-1.1x	0x	0x	0.6x	0.7x
Capitalization / Revenue	2.77x	1.36x	0.96x	0.64x	0.79x	1.07x	1.02x	0.97x
EV / Revenue	2.96x	1.65x	1.37x	0.95x	1.07x	1.32x	1.22x	1.13x
EV / EBITDA	10.2x	6.73x	6.08x	6.4x	5.53x	6.42x	5.63x	5.02x
EV / EBIT	11.7x	9.35x	9.83x	20.2x	10.3x	11.4x	9.5x	8.23x
EV / FCF	20.3x	63.6x	8.61x	4.21x	6.24x	22.6x	17x	15x
FCF Yield	4.92%	1.57%	11.6%	23.7%	16%	4.43%	5.89%	6.66%
Dividend per Share ²	0.055	0.0584	0.0255	0.0255	0.0255	0.025	0.0254	0.0254
Rate of return	2.18%	4.3%	2.91%	4.89%	4.09%	2.84%	2.89%	2.89%
EPS ²	0.181	0.129	0.07	0.005	0.024	0.0494	0.0615	0.072
Distribution rate	30.4%	45.3%	36.4%	510%	106%	50.6%	41.2%	35.3%
Net sales ¹	908.3	1,000	877.1	787.6	764.9	783.6	821.8	863.2
EBITDA ¹	263	245	197.5	117	147.7	161.6	178.7	194.4
EBIT ¹	229.3	176.2	122.2	37	79.3	91.06	105.9	118.6
Net income ¹	181.2	128.9	69.2	4.5	23.8	48.53	60.18	70.35
Net Debt ¹	165.8	288.3	357.5	245.8	213.2	196.7	165	135.2
Reference price ²	2.5200	1.3590	0.8775	0.5210	0.6240	0.8790	0.8790	0.8790
Nbr of stocks (in thousands)	1,000,111	1,000,770	961,879	964,499	967,344	957,113	-	-
Announcement Date	6/1/22	6/1/23	5/30/24	6/5/25	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.($)
DECKERS OUTDOOR CORPORATION	12.37x	1.85x	7.96x	-.--%	12.68B
BIRKENSTOCK HOLDING PLC	18.96x	2.98x	9.76x	-.--%	7B
CROCS, INC.	10.08x	1.76x	7.22x	-.--%	6.32B
HUALI INDUSTRIAL GROUP COMPANY LIMITED	12.07x	1.38x	6.64x	5.53%	5.96B
YUE YUEN INDUSTRIAL (HOLDINGS) LIMITED	12.81x	0.33x	4.48x	5.74%	2.81B
POU CHEN CORPORATION	7.4x	-	-	-	2.33B
WOLVERINE WORLD WIDE, INC.	12.94x	1.06x	9.51x	1.91%	1.73B
ALPARGATAS S.A.	12x	1.62x	7.53x	4.24%	1.45B
LAI YIH FOOTWEAR CO., LTD.	13.79x	1.05x	7.33x	4.69%	1.31B
Average	12.49x	1.50x	7.55x	2.76%	4.62B
Weighted average by Cap.	12.90x	1.79x	7.74x	1.65%