|
Market Closed -
London S.E.
11:35:27 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 1,822.00 GBX | -1.30% |
|
-5.01% | +8.45% |
| 08-12 | Stocks steady as US inflation cools as expected | AN |
| 08-12 | Davy Downgrades Greggs to Neutral Rating, Lifts PT | MT |
Company Valuation: Greggs plc
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 | 1,858 | - | - |
| Change | - | -28.59% | 12% | 4.77% | -39.02% | 8.77% | - | - |
| Enterprise Value (EV) 1 | 3,427 | 2,497 | 2,798 | 3,091 | 2,112 | 2,272 | 2,258 | 2,238 |
| Change | - | -27.15% | 12.06% | 10.48% | -31.67% | 7.6% | -0.62% | -0.93% |
| P/E | 28.8x | 20.1x | 18.9x | 18.4x | 14.1x | 14.6x | 14.1x | 13.1x |
| PBR | 7.9x | 5.41x | 5.08x | 4.96x | - | 2.7x | 2.49x | 2.31x |
| PEG | - | 7.18x | 1x | 2.46x | -0.7x | 3.3x | 3.69x | 1.69x |
| Capitalization / Revenue | 2.72x | 1.58x | 1.48x | 1.39x | 0.79x | 0.81x | 0.76x | 0.71x |
| EV / Revenue | 2.79x | 1.65x | 1.55x | 1.53x | 0.98x | 0.99x | 0.93x | 0.86x |
| EV / EBITDA | 13.2x | 9.25x | 9.43x | 9.22x | 6.07x | 6.11x | 5.73x | 5.25x |
| EV / EBIT | 22.4x | 16.2x | 16.3x | 15.8x | 11.3x | 11.8x | 11.3x | 10.4x |
| EV / FCF | 14.8x | 16.8x | 24.8x | 44.2x | 40.9x | 19.2x | 16.8x | 14.4x |
| FCF Yield | 6.75% | 5.94% | 4.03% | 2.26% | 2.44% | 5.22% | 5.95% | 6.96% |
| Dividend per Share 2 | 0.57 | 0.59 | 0.62 | 0.69 | 0.69 | 0.6927 | 0.6976 | 0.7273 |
| Rate of return | 1.73% | 2.5% | 2.35% | 2.5% | 4.1% | 3.8% | 3.83% | 3.99% |
| EPS 2 | 1.143 | 1.175 | 1.392 | 1.496 | 1.193 | 1.246 | 1.293 | 1.393 |
| Distribution rate | 49.9% | 50.2% | 44.5% | 46.1% | 57.8% | 55.6% | 53.9% | 52.2% |
| Net sales 1 | 1,230 | 1,513 | 1,810 | 2,014 | 2,151 | 2,298 | 2,440 | 2,601 |
| EBITDA 1 | 260.6 | 269.9 | 296.7 | 335.3 | 348.1 | 372.1 | 394.4 | 426.4 |
| EBIT 1 | 153.2 | 154.4 | 171.7 | 195.3 | 187.5 | 192.4 | 199.2 | 215.7 |
| Net income 1 | 117.5 | 120.3 | 142.5 | 153.4 | 122.2 | 127.4 | 132.3 | 141.8 |
| Net Debt 1 | 84.6 | 109.7 | 124.3 | 289.8 | 404 | 414.8 | 400.8 | 379.9 |
| Reference price 2 | 32.94 | 23.58 | 26.36 | 27.60 | 16.83 | 18.22 | 18.22 | 18.22 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.63x | 0.99x | 6.11x | 3.8% | 2.52B | |
| 47.1x | 3.73x | 24.27x | 2.34% | 123B | |
| 24.23x | 1.22x | 12.03x | 2.3% | 54.51B | |
| 20.01x | 2.02x | 12.2x | 2.88% | 25.58B | |
| 33.22x | 1.37x | 12.03x | 0.74% | 11.16B | |
| 11.71x | 1.66x | 7.46x | 0.88% | 10.96B | |
| 32.16x | 0.48x | 9.03x | 2.91% | 9.59B | |
| 136.44x | 5.57x | 43.95x | -.--% | 8.69B | |
| 40.65x | 2.87x | 15.88x | 0.35% | 8.37B | |
| 12.2x | 1.05x | 6.07x | 7.11% | 8.11B | |
| Average | 37.23x | 2.10x | 14.90x | 2.33% | 26.22B | |
| Weighted average by Cap. | 38.45x | 2.66x | 18.41x | 2.3% |
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
- GRG Stock
- Valuation Greggs plc
Select your edition
All financial news and data tailored to specific country editions
