Valuation Foxtons Group plc OTC Markets

Stocks

Market Closed - OTC Markets 12:35:18 2026-10-05 EDT			5-day change	1st Jan Change
0.9089 ^USD	-8.41%		+0.01%	-19.74%

09-23	Foxtons Group Buys Four Agencies for Up to GBP6 Million	MT
09-20	Foxtons Group plc(LSE:FOXT) dropped from S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	126	90.33	138.6	209.7	175.3	108.7	-	-
Change	-	-28.3%	53.39%	51.34%	-16.38%	-38.02%	-	-
Enterprise Value (EV) ¹	106.6	78.33	145.4	222.4	232.3	174.8	168.1	154.8
Change	-	-26.51%	85.57%	53%	4.44%	-24.75%	-3.83%	-7.91%
P/E	-98.8x	10.6x	27.1x	15.3x	14.2x	9.67x	8.17x	6.81x
PBR	-	0.76x	1.1x	1.5x	1.23x	0.76x	0.72x	0.67x
PEG	-	-0x	-0.7x	0x	-2.13x	-1.02x	0.4x	0.3x
Capitalization / Revenue	0.94x	0.64x	0.94x	1.28x	1.02x	0.65x	0.62x	0.59x
EV / Revenue	0.8x	0.56x	0.99x	1.36x	1.35x	1.04x	0.95x	0.84x
EV / EBITDA	4.89x	2.81x	8.3x	9.34x	9.18x	5.52x	5.11x	4.38x
EV / EBIT	15x	5.63x	10.2x	11.4x	10.5x	10.2x	7.83x	6.51x
EV / FCF	16.1x	10.2x	-1,454x	22.7x	20.7x	22.9x	12.7x	8.05x
FCF Yield	6.19%	9.83%	-0.07%	4.41%	4.82%	4.37%	7.88%	12.4%
Dividend per Share ²	0.0045	0.009	0.009	0.0117	0.0117	0.012	0.0126	0.0137
Rate of return	1.14%	3.03%	1.96%	1.7%	1.97%	3.27%	3.43%	3.73%
EPS ²	-0.004	0.028	0.017	0.045	0.042	0.038	0.045	0.054
Distribution rate	-113%	32.1%	52.9%	26%	27.9%	31.6%	28%	25.4%
Net sales ¹	133.3	140.3	147.1	163.9	172.5	167.4	176.1	184.5
EBITDA ¹	21.82	27.84	17.51	23.8	25.31	31.66	32.89	35.31
EBIT ¹	7.118	13.91	14.26	19.48	22.22	17.17	21.46	23.78
Net income ¹	-6.166	9.127	5.49	14	12.85	11.4	13.4	16.1
Net Debt ¹	-19.4	-12	6.8	12.7	56.93	66.11	59.41	46.12
Reference price ²	0.3950	0.2970	0.4600	0.6900	0.5950	0.3675	0.3675	0.3675
Nbr of stocks (in thousands)	318,948	304,140	301,207	303,906	294,694	295,721	-	-
Announcement Date	3/2/22	3/7/23	3/5/24	3/5/25	3/5/26	-	-	-

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.($)
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.49x	8.38x	4.26%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	31.25B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%