Valuation Forterra plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:16 2026-07-02 EDT			5-day change	1st Jan Change
137.00 ^GBX	0.00%		+0.15%	-26.11%

06-11	Forterra CFO Ben Guyatt to step down in October	AN
06-11	Forterra plc Announces Resignation of Ben Guyatt from Chief Financial Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	627.2	386.2	364.4	341.2	390	281.3	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-27.88%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	353.8	338.8	319.8
Change	-	-31.98%	17.5%	-7.23%	4.17%	-24.02%	-4.22%	-5.61%
P/E	14x	6.86x	28.5x	19.5x	23.2x	12.4x	10.8x	9.06x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.23x	1.16x	1.09x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.7x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.75x	0.71x	0.66x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.94x	0.86x	0.75x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.15x	5.3x	4.35x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.51x	7.96x	6.22x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	12.9x	10.8x	8.83x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	7.76%	9.29%	11.3%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0547	0.0692	0.0838
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	3.99%	5.05%	6.12%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1103	0.1263	0.1512
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	49.6%	54.8%	55.5%
Net sales ¹	370.4	455.5	346.4	344.3	386	375.4	395.8	424.7
EBITDA ¹	70.4	89.2	58.1	52	61.6	57.52	63.99	73.6
EBIT ¹	54	72.7	38.1	31.2	42	37.2	42.55	51.4
Net income ¹	45.5	58.8	12.8	17.5	17	23.12	26.43	31.98
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	72.51	57.57	38.56
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.370	1.370	1.370
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	205,306	-	-
Announcement Date	3/10/22	3/9/23	3/26/24	3/12/25	3/11/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FORTERRA PLC	12.42x	0.94x	6.15x	3.99%	373M
CRH PLC	17.73x	2.1x	10.04x	1.49%	70.29B
CHINA JUSHI CO., LTD.	42.33x	11.83x	26.5x	1.01%	41.05B
VULCAN MATERIALS COMPANY	32.07x	5.14x	16.88x	0.71%	38.28B
ULTRATECH CEMENT LIMITED	41.09x	4.03x	21.35x	0.69%	35.45B
MARTIN MARIETTA MATERIALS, INC.	30.61x	5.49x	16.11x	0.6%	34.78B
HEIDELBERG MATERIALS AG	12.82x	1.54x	7.05x	2.36%	33.09B
AMRIZE AG	20.29x	2.63x	10.01x	1.19%	29.26B
GRASIM INDUSTRIES LIMITED	504.75x	5.52x	129.93x	0.32%	22.41B
CEMEX, S.A.B. DE C.V.	11.79x	1.3x	6.56x	0.82%	17.65B
Average	72.59x	4.05x	25.06x	1.32%	32.26B
Weighted average by Cap.	59.74x	4.46x	22.67x	1.1%