|
Real-time Estimate
Cboe Europe
07:45:32 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 641.00 GBX | +0.47% |
|
-6.96% | -16.51% |
| 10-26 | Jefferies Reduces Inchcape PT, Keeps Buy Rating | MT |
| 10-26 | IG price target cut; LSEG, IHG targets raised | AN |
Company Valuation: Inchcape plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,490 | 3,068 | 2,953 | 3,027 | 2,772 | 2,222 | - | - |
| Change | - | -12.08% | -3.76% | 2.51% | -8.4% | -19.84% | - | - |
| Enterprise Value (EV) 1 | 3,435 | 3,945 | 3,994 | 3,519 | 3,379 | 2,994 | 2,946 | 3,012 |
| Change | - | 14.86% | 1.23% | -11.89% | -3.96% | -11.4% | -1.6% | 2.25% |
| P/E | 30.7x | -273x | 11x | 7.55x | 10.7x | 8.84x | 7.01x | 6.33x |
| PBR | 3.15x | 2x | 1.96x | 2.31x | 2.32x | 1.78x | 1.67x | 1.48x |
| PEG | - | 2x | -0x | 0.1x | -0.4x | 10.69x | 0.3x | 0.6x |
| Capitalization / Revenue | 0.46x | 0.38x | 0.26x | 0.33x | 0.3x | 0.23x | 0.22x | 0.21x |
| EV / Revenue | 0.45x | 0.49x | 0.35x | 0.38x | 0.37x | 0.3x | 0.29x | 0.29x |
| EV / EBITDA | 8.78x | 7.71x | 4.86x | 4.96x | 4.96x | 4.5x | 4.26x | 4.16x |
| EV / EBIT | 10.5x | 9.6x | 5.97x | 6.03x | 6x | 5.54x | 5.14x | 5.03x |
| EV / FCF | 11x | 9.28x | 7.99x | 6.94x | 10x | 9.56x | 9.04x | 8.72x |
| FCF Yield | 9.1% | 10.8% | 12.5% | 14.4% | 9.97% | 10.5% | 11.1% | 11.5% |
| Dividend per Share 2 | 0.225 | 0.288 | 0.339 | 0.285 | 0.323 | 0.3447 | 0.3715 | 0.4151 |
| Rate of return | 2.47% | 3.51% | 4.74% | 3.7% | 4.2% | 5.4% | 5.82% | 6.51% |
| EPS 2 | 0.296 | -0.03 | 0.648 | 1.019 | 0.716 | 0.7219 | 0.9101 | 1.007 |
| Distribution rate | 76% | -960% | 52.3% | 28% | 45.1% | 47.7% | 40.8% | 41.2% |
| Net sales 1 | 7,640 | 8,133 | 11,447 | 9,263 | 9,100 | 9,834 | 10,097 | 10,394 |
| EBITDA 1 | 391.1 | 511.8 | 822 | 709 | 681 | 665.2 | 692.3 | 723.6 |
| EBIT 1 | 328.1 | 410.8 | 669 | 584 | 563 | 540.2 | 573.1 | 598.3 |
| Net income 1 | 117 | -11.2 | 270 | 421 | 272 | 240.8 | 294 | 310.9 |
| Net Debt 1 | -54.9 | 877.1 | 1,041 | 492 | 607 | 771.9 | 723.9 | 790.1 |
| Reference price 2 | 9.095 | 8.200 | 7.155 | 7.695 | 7.690 | 6.380 | 6.380 | 6.380 |
| Nbr of stocks (in thousands) | 383,685 | 374,145 | 412,663 | 393,347 | 360,525 | 348,336 | - | - |
| Announcement Date | 2/24/22 | 3/23/23 | 3/5/24 | 3/4/25 | 3/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.84x | 0.3x | 4.5x | 5.4% | 2.96B | |
| 18.65x | 2.03x | 11.15x | 1.58% | 73.05B | |
| 15.72x | 1.09x | 8.37x | 2.37% | 36.16B | |
| 11.79x | 0.56x | 4.87x | 4.02% | 29.09B | |
| 12.3x | 0.51x | 3.69x | 4.77% | 27.23B | |
| 7.26x | 0.42x | 5.43x | 2.09% | 22.16B | |
| 15.6x | 2.64x | 9.36x | 3.88% | 19.78B | |
| 29.12x | 1.16x | 12.25x | 0.63% | 17.48B | |
| 20.4x | 0.83x | 10.11x | 3.48% | 16.79B | |
| 10.31x | 0.48x | 4.74x | 3.09% | 17.02B | |
| Average | 15.00x | 1.00x | 7.45x | 3.13% | 26.17B | |
| Weighted average by Cap. | 15.78x | 1.23x | 8.19x | 2.71% |
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
- INCH Stock
- Valuation Inchcape plc
Select your edition
All financial news and data tailored to specific country editions
