Valuation FirstGroup plc OTC Markets
Stocks
FGROF
GB0003452173
Passenger Transportation, Ground & Sea
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.380 USD | -4.80% |
|
-.--% | -4.80% |
| 07-07 | FirstGroup Unit Lands Sizewell C Bus Transport Services Deal | MT |
| 06-19 | FirstGroup plc, 2026 Earnings Call, Jun 18, 2026 |
Company Valuation: FirstGroup plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 804.6 | 724 | 1,131 | 935.7 | 917.3 | 967.9 | - | - |
| Change | - | -10.02% | 56.24% | -17.27% | -1.96% | 5.51% | - | - |
| Enterprise Value (EV) 1 | 1,424 | 1,993 | 2,276 | 1,911 | 1,643 | 1,506 | 1,410 | 1,358 |
| Change | - | 40.01% | 14.19% | -16.05% | -14.02% | -8.34% | -6.38% | -3.68% |
| P/E | 1.82x | 8.94x | -75.2x | 8x | 8.2x | 9.08x | 9.58x | 7.34x |
| PBR | 1.32x | 0.97x | 1.78x | 1.33x | 1.29x | 1.28x | 1.12x | 0.97x |
| PEG | - | -0.1x | 1x | -0x | 16.81x | -3.4x | -1.83x | 0.2x |
| Capitalization / Revenue | 0.18x | 0.15x | 0.24x | 0.18x | 0.19x | 0.23x | 0.46x | 0.44x |
| EV / Revenue | 0.31x | 0.42x | 0.48x | 0.38x | 0.35x | 0.36x | 0.67x | 0.62x |
| EV / EBITDA | 1.95x | 2.61x | 3.04x | 2.45x | 2.34x | 2.31x | 4.27x | 3.8x |
| EV / EBIT | 13.4x | 12.4x | 11.1x | 8.58x | 7.49x | 7.43x | 8.72x | 7.81x |
| EV / FCF | -7.65x | 5.03x | 6.97x | 3.17x | 4.39x | 13.7x | 9.9x | 11.9x |
| FCF Yield | -13.1% | 19.9% | 14.3% | 31.6% | 22.8% | 7.31% | 10.1% | 8.37% |
| Dividend per Share 2 | 0.011 | 0.038 | 0.055 | 0.065 | 0.072 | 0.0707 | 0.072 | 0.089 |
| Rate of return | 1% | 3.73% | 3.05% | 3.96% | 4.26% | 3.88% | 3.96% | 4.89% |
| EPS 2 | 0.602 | 0.114 | -0.024 | 0.205 | 0.206 | 0.2005 | 0.19 | 0.248 |
| Distribution rate | 1.83% | 33.3% | -229% | 31.7% | 35% | 35.3% | 37.9% | 35.9% |
| Net sales 1 | 4,592 | 4,755 | 4,715 | 5,066 | 4,752 | 4,206 | 2,093 | 2,190 |
| EBITDA 1 | 731.2 | 762.4 | 748.6 | 780.4 | 700.8 | 651.5 | 330.5 | 356.9 |
| EBIT 1 | 106.1 | 161 | 204.3 | 222.8 | 219.4 | 202.6 | 161.7 | 173.9 |
| Net income 1 | 636.4 | 87.1 | -15.9 | 127.5 | 118.3 | 114 | 99.5 | 124 |
| Net Debt 1 | 619 | 1,269 | 1,145 | 974.8 | 725.3 | 537.8 | 441.7 | 389.8 |
| Reference price 2 | 1.095 | 1.019 | 1.804 | 1.640 | 1.689 | 1.820 | 1.820 | 1.820 |
| Nbr of stocks (in thousands) | 734,762 | 710,477 | 627,001 | 570,558 | 543,129 | 531,830 | - | - |
| Announcement Date | 6/14/22 | 6/8/23 | 6/11/24 | 6/10/25 | 6/18/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.34x | 4.14x | 11.5x | 3.04% | 5.19B | |
| 13.96x | 0.68x | 4.68x | 5.96% | 2.21B | |
| -21.97x | 8.05x | 22.27x | 0.83% | 1.04B | |
| 3.86x | 1.55x | 4.59x | 4.89% | 227M | |
| Average | 3.05x | 3.60x | 10.76x | 3.68% | 2.17B | |
| Weighted average by Cap. | 10.80x | 3.66x | 10.87x | 3.57% |
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
- FGP Stock
- FGROF Stock
- Valuation FirstGroup plc
Select your edition
All financial news and data tailored to specific country editions
