|
Real-time Estimate
Cboe Europe
04:10:02 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 232.20 GBX | -0.94% |
|
+7.20% | +21.83% |
| 11-03 | Jefferies raises Centrica; Davy cuts Vistry | AN |
| 11-03 | Jefferies raises Centrica; Davy cuts Vistry | AN |
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 | 1,240 | - | - |
| Change | - | -10.02% | 56.24% | -17.27% | -1.96% | 35.18% | - | - |
| Enterprise Value (EV) 1 | 1,424 | 1,993 | 2,276 | 1,911 | 1,643 | 1,699 | 1,589 | 1,600 |
| Change | - | 40.01% | 14.19% | -16.05% | -14.02% | 3.45% | -6.49% | 0.72% |
| P/E | 1.82x | 8.94x | -75.2x | 8x | 8.2x | 11.7x | 11.6x | 9.65x |
| PBR | 1.32x | 0.97x | 1.78x | 1.33x | 1.29x | 1.59x | 1.42x | 1.3x |
| PEG | - | -0.1x | 1x | -0x | 16.81x | -4.02x | 11.6x | 0.5x |
| Capitalization / Revenue | 0.18x | 0.15x | 0.24x | 0.18x | 0.19x | 0.29x | 0.59x | 0.57x |
| EV / Revenue | 0.31x | 0.42x | 0.48x | 0.38x | 0.35x | 0.4x | 0.75x | 0.73x |
| EV / EBITDA | 1.95x | 2.61x | 3.04x | 2.45x | 2.34x | 2.73x | 4.86x | 4.72x |
| EV / EBIT | 13.4x | 12.4x | 11.1x | 8.58x | 7.49x | 8.63x | 10.2x | 9.23x |
| EV / FCF | -7.65x | 5.03x | 6.97x | 3.17x | 4.39x | 13.8x | 10.6x | 13.1x |
| FCF Yield | -13.1% | 19.9% | 14.3% | 31.6% | 22.8% | 7.26% | 9.44% | 7.65% |
| Dividend per Share 2 | 0.011 | 0.038 | 0.055 | 0.065 | 0.072 | 0.0738 | 0.0756 | 0.0785 |
| Rate of return | 1% | 3.73% | 3.05% | 3.96% | 4.26% | 3.15% | 3.22% | 3.35% |
| EPS 2 | 0.602 | 0.114 | -0.024 | 0.205 | 0.206 | 0.2 | 0.202 | 0.243 |
| Distribution rate | 1.83% | 33.3% | -229% | 31.7% | 35% | 36.9% | 37.4% | 32.3% |
| Net sales 1 | 4,592 | 4,755 | 4,715 | 5,066 | 4,752 | 4,224 | 2,105 | 2,181 |
| EBITDA 1 | 731.2 | 762.4 | 748.6 | 780.4 | 700.8 | 623 | 327.2 | 339.2 |
| EBIT 1 | 106.1 | 161 | 204.3 | 222.8 | 219.4 | 197 | 156.1 | 173.4 |
| Net income 1 | 636.4 | 87.1 | -15.9 | 127.5 | 118.3 | 144 | 101.5 | 114.5 |
| Net Debt 1 | 619 | 1,269 | 1,145 | 974.8 | 725.3 | 459.3 | 348.9 | 360.3 |
| Reference price 2 | 1.095 | 1.019 | 1.804 | 1.640 | 1.689 | 2.344 | 2.344 | 2.344 |
| Nbr of stocks (in thousands) | 734,762 | 710,477 | 627,001 | 570,558 | 543,129 | 529,055 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.72x | 0.4x | 2.73x | 3.15% | 1.66B | |
| 15.34x | 2.74x | 10.16x | 2.37% | 26.31B | |
| 10.56x | 5.14x | 15.56x | 3.93% | 26.48B | |
| 7.64x | 3.92x | 8.15x | 0.83% | 23.81B | |
| -42.5x | 0.34x | 30.55x | -.--% | 13.57B | |
| 13.5x | 1.6x | 8.16x | 3.12% | 8.93B | |
| 13.11x | 1.98x | 12.45x | 2.18% | 6.84B | |
| 10.03x | 1.96x | 10.94x | 2% | 5.74B | |
| 6.77x | 1.3x | 4.12x | 8.12% | 5.5B | |
| 16.53x | 4.19x | 11.71x | 3.06% | 5.31B | |
| Average | 6.27x | 2.36x | 11.45x | 2.88% | 12.42B | |
| Weighted average by Cap. | 5.64x | 3.02x | 12.87x | 2.47% |
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
- Valuation FirstGroup plc
Select your edition
All financial news and data tailored to specific country editions
