Valuation Man Group Plc

Stocks

Real-time Estimate Cboe Europe 06:40:02 2026-10-16 EDT			5-day change	1st Jan Change
336.20 ^GBX	-0.06%		-0.47%	+47.55%

05:06am	WINNERS & LOSERS: Banks fall on tax worry; Man Group assets up	AN
05:00am	Man Group post overall gains as assets under management grow	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,196	3,191	3,478	3,099	3,437	4,940	-	-
Change	-	-23.94%	8.99%	-10.89%	10.9%	43.72%	-	-
Enterprise Value (EV) ¹	4,059	2,987	3,342	2,645	3,159	4,544	4,389	4,044
Change	-	-26.4%	11.88%	-20.85%	19.42%	43.85%	-3.41%	-7.85%
P/E	9.11x	5.62x	15.3x	10.7x	20.5x	10.5x	9.27x	8.66x
PBR	2.69x	1.87x	2.15x	1.85x	2.28x	2.33x	2.06x	1.81x
PEG	-	0.2x	-0.3x	0.4x	-0.5x	0x	0.7x	1.23x
Capitalization / Revenue	2.82x	1.88x	2.91x	2.12x	2.46x	2.55x	2.48x	2.33x
EV / Revenue	2.73x	1.76x	2.79x	1.81x	2.26x	2.35x	2.2x	1.91x
EV / EBITDA	5.8x	3.64x	8.17x	4.84x	6.54x	5.52x	5.28x	4.57x
EV / EBIT	6.05x	3.78x	9.26x	5.33x	7.43x	6.44x	5.79x	4.95x
EV / FCF	9.33x	4.32x	11x	4.36x	15.9x	10.2x	6.22x	5.4x
FCF Yield	10.7%	23.2%	9.1%	22.9%	6.3%	9.79%	16.1%	18.5%
Dividend per Share ²	0.14	0.157	0.107	0.172	0.172	0.194	0.2107	0.23
Rate of return	4.55%	6.1%	3.61%	6.41%	5.59%	4.35%	4.73%	5.16%
EPS ²	0.338	0.458	0.194	0.251	0.15	0.4257	0.4807	0.5146
Distribution rate	41.4%	34.3%	55.2%	68.5%	115%	45.6%	43.8%	44.7%
Net sales ¹	1,486	1,696	1,196	1,459	1,398	1,937	1,994	2,122
EBITDA ¹	700	820	409	547	483	822.9	831.9	885.7
EBIT ¹	671	790	361	496	425	706.1	757.7	816.9
Net income ¹	487	608	234	298	175	511	572	589.9
Net Debt ¹	-137	-204	-136	-454	-278	-395.6	-550.6	-895.2
Reference price ²	3.079	2.575	2.963	2.684	3.079	4.458	4.458	4.458
Nbr of stocks (in thousands)	1,362,567	1,239,340	1,173,883	1,154,589	1,116,067	1,108,041	-	-
Announcement Date	3/1/22	2/28/23	2/29/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MAN GROUP PLC	10.47x	2.35x	5.52x	4.35%	4.94B
BLACKROCK, INC.	21.36x	5.91x	12.54x	2.04%	173B
UBS GROUP AG	13.56x	3.34x	-	2.61%	145B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.29x	7.04x	-	1.63%	96.41B
BLACKSTONE INC.	18.36x	6.4x	11.7x	4.68%	87.35B
KKR & CO. INC.	23.5x	-	-	0.89%	78.66B
BROOKFIELD ASSET MANAGEMENT LTD.	21.61x	11.49x	18.55x	4.37%	73.4B
STATE STREET CORPORATION	12.42x	4.79x	-	2.09%	45.73B
AMERIPRISE FINANCIAL, INC.	11.07x	1.64x	5.08x	1.33%	44.39B
Average	16.40x	5.37x	10.68x	2.67%	83.29B
Weighted average by Cap.	17.74x	5.81x	12.55x	2.49%