|
Real-time Estimate
Cboe Europe
10:11:28 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 293.70 GBX | +1.49% |
|
+2.66% | +15.51% |
| 10-14 | WINNERS & LOSERS: Chemring wins deal; Big Yellow calls for sale | AN |
| 10-14 | JPMorgan raises Glencore and Anglo American | AN |
Company Valuation: Greencore Group plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 745.8 | 393 | 355.9 | 796.7 | 972.6 | 2,295 | - | - |
| Change | - | -47.31% | -9.44% | 123.89% | 22.08% | 135.99% | - | - |
| Enterprise Value (EV) 1 | 988.5 | 621 | 554.9 | 989.7 | 1,099 | 3,047 | 2,932 | 2,772 |
| Change | - | -37.18% | -10.65% | 78.37% | 10.99% | 177.4% | -3.8% | -5.44% |
| P/E | 28.4x | 12.5x | 10.3x | 17.9x | 17x | 73.6x | 19.4x | 14.8x |
| PBR | 1.72x | 0.85x | 0.8x | 1.84x | 1.97x | 1.28x | 1.39x | 1.31x |
| PEG | - | 0.6x | 0.6x | 0.4x | 0.6x | -1x | 0x | 0.5x |
| Capitalization / Revenue | 0.56x | 0.23x | 0.19x | 0.44x | 0.5x | 0.68x | 0.56x | 0.54x |
| EV / Revenue | 0.75x | 0.36x | 0.29x | 0.55x | 0.56x | 0.9x | 0.71x | 0.65x |
| EV / EBITDA | 10.3x | 4.89x | 4.18x | 6.44x | 6.06x | 8.67x | 6.61x | 5.81x |
| EV / EBIT | 25.3x | 8.6x | 7.27x | 10.2x | 8.74x | 12.4x | 9.25x | 7.98x |
| EV / FCF | 15.1x | 14x | 8.81x | 12.4x | 8.99x | 17.7x | 15.5x | 12.9x |
| FCF Yield | 6.64% | 7.13% | 11.4% | 8.04% | 11.1% | 5.65% | 6.45% | 7.75% |
| Dividend per Share 2 | - | - | - | 0.02 | 0.026 | 0.0294 | 0.0409 | 0.0542 |
| Rate of return | - | - | - | 1.11% | 1.16% | 1.02% | 1.41% | 1.87% |
| EPS 2 | 0.05 | 0.061 | 0.072 | 0.101 | 0.132 | 0.0393 | 0.1493 | 0.1958 |
| Distribution rate | - | - | - | 19.8% | 19.7% | 74.7% | 27.4% | 27.7% |
| Net sales 1 | 1,325 | 1,740 | 1,914 | 1,807 | 1,947 | 3,381 | 4,103 | 4,237 |
| EBITDA 1 | 95.7 | 126.9 | 132.8 | 153.7 | 181.2 | 351.5 | 443.7 | 477 |
| EBIT 1 | 39 | 72.2 | 76.3 | 97.5 | 125.7 | 246.6 | 317 | 347.2 |
| Net income 1 | 25.4 | 32.3 | 35.9 | 46.3 | 57.6 | 27.72 | 102 | 163.5 |
| Net Debt 1 | 242.7 | 228 | 199 | 193 | 125.9 | 752.1 | 636.2 | 476.8 |
| Reference price 2 | 1.421 | 0.760 | 0.740 | 1.804 | 2.245 | 2.894 | 2.894 | 2.894 |
| Nbr of stocks (in thousands) | 524,871 | 516,733 | 480,577 | 441,650 | 433,249 | 793,134 | - | - |
| Announcement Date | 11/30/21 | 11/29/22 | 11/28/23 | 12/3/24 | 11/18/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 73.56x | 0.9x | 8.67x | 1.02% | 3.06B | |
| 21.64x | 2.92x | 14.4x | 3.79% | 257B | |
| 19.25x | 2.47x | 14.75x | 3.32% | 78.97B | |
| 16.89x | 1.76x | 10.01x | 3.7% | 45.34B | |
| 14.28x | 0.51x | 9.2x | 2.71% | 37.22B | |
| 19.85x | 3.04x | 12.34x | 3.53% | 32.91B | |
| 35.11x | 3.04x | 17.71x | 1.06% | 30.94B | |
| 25.25x | 5.29x | 16.86x | 3.32% | 28.79B | |
| -8.41x | 1.84x | 9.19x | 6.72% | 28.29B | |
| 17.88x | 1.71x | 12.11x | 4.77% | 27.22B | |
| Average | 23.53x | 2.35x | 12.52x | 3.39% | 56.95B | |
| Weighted average by Cap. | 19.86x | 2.62x | 13.55x | 3.64% |
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
- Stock Market
- Stocks
- GNC Stock
- Valuation Greencore Group plc
Select your edition
All financial news and data tailored to specific country editions
