Valuation Future plc

Stocks

Market Closed - London S.E. 11:35:06 2026-10-16 EDT			5-day change	1st Jan Change
313.60 ^GBX	+1.88%		+1.42%	-40.44%

08-03	Future plc Announces Appointment of Randal Lewis Casson as Independent Non-Executive Director, Effective August 03, 2026	CI
07-21	Future plc Announces Board and Committee Appointments, Effective July 21, 2026	CI

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	277.5	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-56.97%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	591	519.6	440.2
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-35.85%	-12.08%	-15.28%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	7.82x	5.87x	5.47x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.29x	0.28x	0.27x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	0.75x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.39x	0.4x	0.39x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.83x	0.74x	0.63x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.27x	2.94x	2.47x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.67x	3.32x	2.79x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	6.22x	5.75x	4.65x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	16.1%	17.4%	21.5%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1648	0.1683	0.1724
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.26%	5.37%	5.5%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4011	0.534	0.573
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	41.1%	31.5%	30.1%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	708.7	700.7	703.3
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	181	177	178.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.2	156.4	157.5
Net income ¹	66.1	122.2	113.4	76.8	66.3	39.11	46.12	49.62
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	313.5	242.1	162.7
Reference price ²	36.900	13.200	8.890	10.110	6.550	3.136	3.136	3.136
Nbr of stocks (in thousands)	119,811	120,306	117,698	110,794	98,463	88,502	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE PLC	7.82x	0.83x	3.27x	5.26%	370M
NEWS CORPORATION	23.48x	1.76x	9.19x	0.69%	16.67B
THE NEW YORK TIMES COMPANY	26.16x	3.39x	16.48x	1.33%	10.93B
PEARSON PLC	21.49x	2.5x	10.97x	1.92%	11.02B
VEND MARKETPLACES ASA	-12.69x	7x	18.16x	1.14%	4.77B
SPRINGER NATURE AG & CO. KGAA	15.06x	2.62x	7.02x	4.03%	4.65B
KADOKAWA CORPORATION	92.53x	1.52x	19.24x	0.78%	3.6B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	14.94x	-	-	5.2%	3.44B
CHINA SCIENCE PUBLISHING & MEDIA LTD.	42.32x	-	-	-	3.1B
Average	25.68x	2.80x	12.05x	2.54%	6.51B
Weighted average by Cap.	24.64x	2.79x	12.38x	1.7%