Valuation Future plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:13 2026-07-03 EDT			5-day change	1st Jan Change
296.00 ^GBX	-2.31%		-0.80%	-43.78%

06-16	Rathbones halts some client onboarding, new inflows amid UK FCA review	AN
06-05	WINNERS & LOSERS: Evoke agrees bid; Imaging Biometrics positive trials	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,421	1,588	1,046	1,120	644.9	267.8	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-58.48%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	571	502.5	433.7
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-38.03%	-11.99%	-13.7%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	6.47x	5.29x	5.08x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.28x	0.27x	0.26x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	1.23x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.38x	0.38x	0.38x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.81x	0.72x	0.62x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.17x	2.85x	2.45x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.54x	3.16x	2.69x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	5.41x	4.91x	4.13x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	18.5%	20.4%	24.2%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1699	0.1786	0.189
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.74%	6.04%	6.38%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4575	0.5599	0.583
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	37.1%	31.9%	32.4%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	707.7	701.5	704.6
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	180.2	176.5	177.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.3	159.1	161
Net income ¹	66.1	122.2	113.4	76.8	66.3	47.25	50.61	52.19
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	303.2	234.7	165.9
Reference price ²	36.900	13.200	8.890	10.110	6.550	2.960	2.960	2.960
Nbr of stocks (in thousands)	119,811	120,306	117,698	110,794	98,463	90,471	-	-
Announcement Date	11/30/21	11/30/22	12/7/23	12/5/24	12/4/25	-	-	-

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.($)
FUTURE PLC	6.47x	0.81x	3.17x	5.74%	358M
RONGXIN EDUCATION AND CULTURE INDUSTRY DEVELOPMENT CO., LTD.	54.24x	-	-	-	305M
BRANGISTA INC.	6.59x	-	-	7.14%	81.74M
Average	22.43x	0.81x	3.17x	6.44%	248.13M
Weighted average by Cap.	26.06x	0.81x	3.17x	6%