Valuation Forterra plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:12 2026-06-12 EDT			5-day change	1st Jan Change
130.20 ^GBX	+1.88%		-4.82%	-29.77%

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	265.1	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-32.03%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	337.6	322.7	303.7
Change	-	-31.98%	17.5%	-7.23%	4.17%	-27.49%	-4.43%	-5.89%
P/E Ratio	14x	6.86x	28.5x	19.5x	23.2x	11.6x	10.1x	8.45x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.15x	1.09x	1.01x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.7x	0.4x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.71x	0.67x	0.62x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.9x	0.82x	0.72x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	5.87x	5.04x	4.13x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.08x	7.58x	5.91x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	12.3x	10.3x	8.38x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	8.13%	9.75%	11.9%
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%	4.28%	5.41%	6.56%
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	1.278	1.278	1.278
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	207,436	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORTERRA PLC	11.59x	0.9x	5.87x	4.28%	354M
CRH PLC	17.61x	2.09x	10x	1.49%	70.05B
VULCAN MATERIALS COMPANY	30.33x	4.89x	16.04x	0.74%	36.36B
HEIDELBERG MATERIALS AG	13.48x	1.6x	7.32x	2.25%	35.21B
MARTIN MARIETTA MATERIALS, INC.	30.16x	5.38x	15.75x	0.6%	33.96B
ULTRATECH CEMENT LIMITED	38.85x	3.82x	20.25x	0.73%	33.27B
AMRIZE AG	19.57x	2.55x	9.7x	1.31%	28.29B
CHINA JUSHI CO., LTD.	25.17x	7.06x	15.94x	1.69%	24.06B
GRASIM INDUSTRIES LIMITED	496.57x	5.43x	127.89x	0.32%	21.89B
CEMEX, S.A.B. DE C.V.	12.19x	1.34x	6.73x	0.79%	18.24B
Average	69.55x	3.51x	23.55x	1.42%	30.17B
Weighted average by Cap.	57.62x	3.57x	20.99x	1.18%