|
Market Closed -
London S.E.
11:35:09 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 2,574.00 GBX | +1.22% |
|
+4.42% | -23.46% |
| 10-06 | FICO cuts workforce by 15% as part of AI-driven restructuring | RE |
| 10-06 | Experian Unveils Cashflow Data Bureau to Power the Next Generation of Underwriting | CI |
Company Valuation: Experian plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,457 | 30,027 | 39,859 | 42,122 | 30,850 | 30,086 | - | - |
| Change | - | -15.31% | 32.75% | 5.68% | -26.76% | -2.48% | - | - |
| Enterprise Value (EV) 1 | 39,374 | 33,924 | 43,813 | 46,770 | 36,084 | 35,585 | 34,792 | 33,791 |
| Change | - | -13.84% | 29.15% | 6.75% | -22.85% | -1.38% | -2.23% | -2.88% |
| P/E | 31.1x | 39.4x | 33.5x | 36.4x | 21x | 18.7x | 16.3x | 14.3x |
| PBR | 9.01x | 7.71x | 8.68x | 8.41x | 5.69x | 5.75x | 5.14x | 4.56x |
| PEG | - | -1.2x | 0.6x | -12.81x | 0.7x | 1.7x | 1.1x | 1x |
| Capitalization / Revenue | 5.64x | 4.54x | 5.62x | 5.6x | 3.65x | 3.28x | 3.05x | 2.84x |
| EV / Revenue | 6.26x | 5.13x | 6.17x | 6.22x | 4.27x | 3.88x | 3.53x | 3.19x |
| EV / EBITDA | 18.5x | 14.9x | 17.9x | 17.8x | 12x | 10.7x | 9.65x | 8.65x |
| EV / EBIT | 23.9x | 18.9x | 22.7x | 22.5x | 15.1x | 13.4x | 11.9x | 10.6x |
| EV / FCF | 30x | 31.1x | 39.6x | 34.5x | 23.8x | 18.8x | 16.9x | 14.9x |
| FCF Yield | 3.33% | 3.21% | 2.53% | 2.9% | 4.19% | 5.33% | 5.9% | 6.7% |
| Dividend per Share 2 | 0.5175 | 0.5475 | 0.585 | 0.625 | 0.6925 | 0.7673 | 0.8604 | 0.9548 |
| Rate of return | 1.33% | 1.66% | 1.34% | 1.36% | 2.02% | 2.26% | 2.53% | 2.81% |
| EPS 2 | 1.248 | 0.836 | 1.302 | 1.265 | 1.634 | 1.814 | 2.086 | 2.38 |
| Distribution rate | 41.5% | 65.5% | 44.9% | 49.4% | 42.4% | 42.3% | 41.2% | 40.1% |
| Net sales 1 | 6,288 | 6,619 | 7,097 | 7,523 | 8,445 | 9,170 | 9,854 | 10,605 |
| EBITDA 1 | 2,129 | 2,276 | 2,449 | 2,630 | 3,010 | 3,313 | 3,604 | 3,904 |
| EBIT 1 | 1,645 | 1,794 | 1,928 | 2,083 | 2,397 | 2,662 | 2,913 | 3,190 |
| Net income 1 | 1,165 | 770 | 1,199 | 1,166 | 1,502 | 1,601 | 1,804 | 2,039 |
| Net Debt 1 | 3,917 | 3,897 | 3,954 | 4,648 | 5,234 | 5,498 | 4,706 | 3,705 |
| Reference price 2 | 38.79 | 32.91 | 43.66 | 46.10 | 34.31 | 34.01 | 34.01 | 34.01 |
| Nbr of stocks (in thousands) | 914,038 | 912,453 | 912,895 | 913,734 | 899,266 | 884,533 | - | - |
| Announcement Date | 5/18/22 | 5/17/23 | 5/15/24 | 5/14/25 | 5/20/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.49x | 3.84x | 10.62x | 2.29% | 29.71B | |
| 24.52x | 8.85x | 16.7x | 0.99% | 116B | |
| 27.67x | 10.04x | 18.84x | 0.93% | 77.87B | |
| 24.5x | 5.57x | 13.97x | 2.58% | 43.07B | |
| 27.79x | 13.13x | 21.33x | 1.48% | 40.38B | |
| 17.41x | 2.63x | 10.81x | 2.7% | 18.08B | |
| 13.68x | 3.13x | 9.39x | 3.81% | 17.69B | |
| 21.49x | 3.22x | 10.19x | 1.57% | 16.73B | |
| 20.27x | 4.74x | 11.84x | 3.27% | 16.08B | |
| 14.74x | 3.19x | 9.02x | 0.81% | 12.04B | |
| Average | 21.06x | 5.83x | 13.27x | 2.04% | 38.81B | |
| Weighted average by Cap. | 23.59x | 7.65x | 15.52x | 1.63% |
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
- EXPN Stock
- Valuation Experian plc
Select your edition
All financial news and data tailored to specific country editions
