Company Valuation: Foxtons Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 126 90.33 138.6 209.7 175.3 113 - -
Change - -28.3% 53.39% 51.34% -16.38% -35.57% - -
Enterprise Value (EV) 1 106.6 78.33 145.4 222.4 232.3 175.9 168.4 155.1
Change - -26.51% 85.57% 53% 4.44% -24.28% -4.26% -7.89%
P/E -98.8x 10.6x 27.1x 15.3x 14.2x 10.1x 8.49x 7.07x
PBR - 0.76x 1.1x 1.5x 1.23x 0.76x 0.72x 0.68x
PEG - -0x -0.7x 0x -2.13x -1.06x 0.5x 0.4x
Capitalization / Revenue 0.94x 0.64x 0.94x 1.28x 1.02x 0.68x 0.64x 0.61x
EV / Revenue 0.8x 0.56x 0.99x 1.36x 1.35x 1.05x 0.96x 0.84x
EV / EBITDA 4.89x 2.81x 8.3x 9.34x 9.18x 5.55x 5.12x 4.39x
EV / EBIT 15x 5.63x 10.2x 11.4x 10.5x 10.2x 7.85x 6.52x
EV / FCF 16.1x 10.2x -1,454x 22.7x 20.7x 23x 12.7x 8.07x
FCF Yield 6.19% 9.83% -0.07% 4.41% 4.82% 4.35% 7.87% 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% 3.15% 3.3% 3.59%
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 62.91 55.41 42.12
Reference price 2 0.3950 0.2970 0.4600 0.6900 0.5950 0.3820 0.3820 0.3820
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.05x1.05x5.55x3.15% 153M
68.19x - - - 73.7B
10.09x3.89x8.83x-.--% 23.71B
7.52x15.89x18.86x6.69% 18.88B
4.12x0.09x0.16x7.74% 14.07B
7.97x16.48x - 6.63% 7.96B
7.14x0.76x6.29x2.78% 5.4B
-1.34x1.44x-17426.85x-.--% 5.4B
4.67x13.49x19.55x6.14% 4.32B
8.84x0.55x7.03x4.22% 4.08B
Average 12.73x 5.96x -2,170.07x 4.15% 15.77B
Weighted average by Cap. 35.63x 7.11x -1,227.84x 4.14%

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

  1. Stock Market
  2. Stocks
  3. FOXT Stock
  4. Valuation Foxtons Group plc