Valuation Greggs plc OTC Markets

Stocks

Market Closed - OTC Markets 14:08:49 2026-10-07 EDT			5-day change	1st Jan Change
9.000 ^USD	+1.52%		+3.45%	+22.45%

10-01	Panmure Liberum Upgrades Greggs to Buy Rating, Boosts PT	MT
10-01	BofA cuts Babcock; Panmure ups Greggs	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	2,119	-	-
Change	-	-28.59%	12%	4.77%	-39.02%	24.05%	-	-
Enterprise Value (EV) ¹	3,427	2,497	2,798	3,091	2,112	2,529	2,519	2,495
Change	-	-27.15%	12.06%	10.48%	-31.67%	19.73%	-0.38%	-0.96%
P/E	28.8x	20.1x	18.9x	18.4x	14.1x	16.2x	15.9x	14.8x
PBR	7.9x	5.41x	5.08x	4.96x	-	3.06x	2.82x	2.57x
PEG	-	7.18x	1x	2.46x	-0.7x	2.23x	7.41x	2.02x
Capitalization / Revenue	2.72x	1.58x	1.48x	1.39x	0.79x	0.92x	0.87x	0.82x
EV / Revenue	2.79x	1.65x	1.55x	1.53x	0.98x	1.1x	1.03x	0.96x
EV / EBITDA	13.2x	9.25x	9.43x	9.22x	6.07x	6.7x	6.32x	5.86x
EV / EBIT	22.4x	16.2x	16.3x	15.8x	11.3x	12.8x	12.5x	11.5x
EV / FCF	14.8x	16.8x	24.8x	44.2x	40.9x	24.6x	18.4x	16.7x
FCF Yield	6.75%	5.94%	4.03%	2.26%	2.44%	4.07%	5.44%	5.99%
Dividend per Share ²	0.57	0.59	0.62	0.69	0.69	0.6977	0.7114	0.7413
Rate of return	1.73%	2.5%	2.35%	2.5%	4.1%	3.36%	3.42%	3.57%
EPS ²	1.143	1.175	1.392	1.496	1.193	1.28	1.307	1.403
Distribution rate	49.9%	50.2%	44.5%	46.1%	57.8%	54.5%	54.4%	52.8%
Net sales ¹	1,230	1,513	1,810	2,014	2,151	2,302	2,447	2,598
EBITDA ¹	260.6	269.9	296.7	335.3	348.1	377.3	398.5	425.5
EBIT ¹	153.2	154.4	171.7	195.3	187.5	197.1	201.8	216.2
Net income ¹	117.5	120.3	142.5	153.4	122.2	131	133.8	141.6
Net Debt ¹	84.6	109.7	124.3	289.8	404	409.9	400.2	376.2
Reference price ²	32.94	23.58	26.36	27.60	16.83	20.78	20.78	20.78
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	18.17x	7.24x	13.11x	3.23%	164B
STARBUCKS CORPORATION	42.59x	3.36x	21.82x	2.62%	110B
COMPASS GROUP PLC	22.55x	1.15x	11.34x	2.46%	51.01B
CHIPOTLE MEXICAN GRILL, INC.	27.44x	3.4x	19.27x	-.--%	39.1B
YUM! BRANDS, INC.	14.96x	5.56x	16.58x	2.16%	38.16B
RESTAURANT BRANDS INTERNATIONAL INC.	15.71x	3.7x	11.53x	3.67%	24.5B
DARDEN RESTAURANTS, INC.	18.08x	1.85x	11.16x	3.18%	22.98B
ARAMARK	30.68x	0.96x	12.4x	0.86%	14.62B
YUM CHINA HOLDINGS, INC.	13.75x	0.98x	6.41x	2.92%	13.83B
Average	22.66x	3.13x	13.74x	2.34%	53.14B
Weighted average by Cap.	24.86x	4.44x	15.31x	2.6%