Valuation GlobalData Plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:42:05 2026-07-23 EDT			5-day change	1st Jan Change
0.9771 ^USD	-6.94%		-6.94%	-15.03%

07-28	WINNERS & LOSERS: Trusts hit by chip sell-off; Unilever, Man Group up	AN
07-27	WINNERS & LOSERS: Oil producers slump; Vodafone, AstraZeneca impress	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,681	1,321	1,578	1,499	794.9	593.7	-	-
Change	-	-21.44%	19.47%	-5%	-46.97%	-25.31%	-	-
Enterprise Value (EV) ¹	1,859	1,570	1,822	1,489	909.1	748.2	681.9	611.8
Change	-	-15.52%	16.01%	-18.27%	-38.94%	-17.7%	-8.86%	-10.28%
P/E	70.5x	44.8x	51.6x	51.1x	25.1x	14.3x	12.3x	11.1x
PBR	15.9x	28.8x	27.4x	3.69x	2.72x	1.84x	1.51x	1.31x
PEG	-	1.5x	14.34x	-19.42x	1.3x	0.5x	0.8x	1x
Capitalization / Revenue	8.88x	5.43x	5.78x	5.25x	2.47x	1.79x	1.74x	1.69x
EV / Revenue	9.82x	6.46x	6.67x	5.21x	2.82x	2.26x	2x	1.74x
EV / EBITDA	28.9x	18.2x	16.4x	12.7x	8.25x	5.97x	5.14x	4.44x
EV / EBIT	32.3x	19.6x	17.4x	13.4x	8.78x	7.01x	6.05x	5.2x
EV / FCF	36.2x	19x	29.6x	16.5x	12.1x	10.7x	8.74x	7.43x
FCF Yield	2.76%	5.27%	3.38%	6.07%	8.29%	9.33%	11.4%	13.5%
Dividend per Share ²	0.027	0.0364	0.046	0.025	0.015	0.016	0.0177	0.0189
Rate of return	1.35%	2.21%	2.35%	1.32%	1.36%	1.94%	2.16%	2.3%
EPS ²	0.0283	0.0367	0.038	0.037	0.044	0.0576	0.067	0.0742
Distribution rate	95.5%	99.2%	121%	67.6%	34.1%	27.7%	26.5%	25.5%
Net sales ¹	189.3	243.2	273.1	285.5	322.1	331.4	341.1	350.8
EBITDA ¹	64.4	86.4	110.8	116.8	110.2	125.3	132.6	137.8
EBIT ¹	57.6	80	104.6	111	103.6	106.8	112.7	117.6
Net income ¹	24.9	30.5	30.8	29.6	33.1	40.15	45.02	50.42
Net Debt ¹	177.6	249.6	243.9	-10.1	114.2	154.5	88.2	18.11
Reference price ²	1.9950	1.6450	1.9600	1.8900	1.1050	0.8210	0.8210	0.8210
Nbr of stocks (in thousands)	842,741	802,884	805,027	793,095	719,387	723,160	-	-
Announcement Date	2/28/22	2/27/23	3/4/24	3/10/25	3/2/26	-	-	-

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.($)
S&P GLOBAL, INC.	26.97x	9x	17.14x	0.89%	130B
THOMSON REUTERS CORPORATION	24.49x	5.53x	13.82x	2.63%	42.63B
MSCI, INC.	28.91x	13.48x	21.91x	1.43%	41.51B
EQUIFAX INC.	26.47x	3.81x	12.04x	1.26%	20.83B
WOLTERS KLUWER N.V.	12.88x	3.01x	9.06x	4%	17.08B
COMPUTERSHARE LIMITED	25.23x	5.15x	13.05x	2.83%	16.15B
TRANSUNION	18.37x	3.73x	10.56x	0.67%	14.89B
FACTSET RESEARCH SYSTEMS, INC.	17.65x	4.28x	11.46x	1.69%	9.46B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	44.65x	-	-	0.65%	3.71B
Average	25.07x	6.00x	13.63x	1.78%	32.94B
Weighted average by Cap.	25.43x	7.78x	15.75x	1.54%