Valuation Greggs plc OTC Markets

Stocks

Delayed OTC Markets 10:28:26 2026-09-24 EDT			5-day change	1st Jan Change
24.11 ^USD	-3.51%		-3.51%	+3.04%

12:27pm	European shares mark first monthly loss in six as rising oil, bond yields weigh	RE
12:03pm	Stocks mixed as inflation worry weighs on Europe	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,342	2,387	2,673	2,801	1,708	2,068	-	-
Change	-	-28.59%	12%	4.77%	-39.02%	21.06%	-	-
Enterprise Value (EV) ¹	3,427	2,497	2,798	3,091	2,112	2,479	2,469	2,450
Change	-	-27.15%	12.06%	10.48%	-31.67%	17.36%	-0.39%	-0.77%
P/E	28.8x	20.1x	18.9x	18.4x	14.1x	16x	15.5x	14.6x
PBR	7.9x	5.41x	5.08x	4.96x	-	3x	2.76x	2.56x
PEG	-	7.18x	1x	2.46x	-0.7x	2.62x	5x	2.2x
Capitalization / Revenue	2.72x	1.58x	1.48x	1.39x	0.79x	0.9x	0.85x	0.8x
EV / Revenue	2.79x	1.65x	1.55x	1.53x	0.98x	1.08x	1.01x	0.94x
EV / EBITDA	13.2x	9.25x	9.43x	9.22x	6.07x	6.6x	6.2x	5.76x
EV / EBIT	22.4x	16.2x	16.3x	15.8x	11.3x	12.7x	12.2x	11.4x
EV / FCF	14.8x	16.8x	24.8x	44.2x	40.9x	24.3x	18x	16.4x
FCF Yield	6.75%	5.94%	4.03%	2.26%	2.44%	4.12%	5.55%	6.1%
Dividend per Share ²	0.57	0.59	0.62	0.69	0.69	0.6953	0.7081	0.7302
Rate of return	1.73%	2.5%	2.35%	2.5%	4.1%	3.43%	3.49%	3.6%
EPS ²	1.143	1.175	1.392	1.496	1.193	1.266	1.305	1.392
Distribution rate	49.9%	50.2%	44.5%	46.1%	57.8%	54.9%	54.3%	52.5%
Net sales ¹	1,230	1,513	1,810	2,014	2,151	2,301	2,446	2,599
EBITDA ¹	260.6	269.9	296.7	335.3	348.1	375.7	398.2	425.5
EBIT ¹	153.2	154.4	171.7	195.3	187.5	195.6	201.7	215.6
Net income ¹	117.5	120.3	142.5	153.4	122.2	129.8	133.8	141.7
Net Debt ¹	84.6	109.7	124.3	289.8	404	411	401.3	382.3
Reference price ²	32.94	23.58	26.36	27.60	16.83	20.28	20.28	20.28
Nbr of stocks (in thousands)	101,470	101,224	101,415	101,480	101,480	101,955	-	-
Announcement Date	3/8/22	3/7/23	3/5/24	3/4/25	3/3/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MCDONALD'S CORPORATION	18.29x	7.28x	13.16x	3.2%	166B
STARBUCKS CORPORATION	41.74x	3.4x	22.15x	2.64%	109B
COMPASS GROUP PLC	22.28x	1.14x	11.17x	2.5%	50.07B
CHIPOTLE MEXICAN GRILL, INC.	28.29x	3.5x	19.81x	-.--%	40.34B
YUM! BRANDS, INC.	15.7x	5.44x	16.26x	2.19%	37.59B
RESTAURANT BRANDS INTERNATIONAL INC.	15.96x	3.76x	11.7x	3.61%	24.93B
DARDEN RESTAURANTS, INC.	17.37x	1.79x	10.8x	3.32%	22.15B
ARAMARK	30.13x	0.94x	12.23x	0.87%	14.35B
YUM CHINA HOLDINGS, INC.	13.81x	0.99x	6.46x	2.91%	13.89B
Average	22.62x	3.14x	13.75x	2.36%	53.07B
Weighted average by Cap.	24.75x	4.48x	15.40x	2.6%