|
Real-time Estimate
Cboe Europe
09:59:05 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 174.65 GBX | +1.48% |
|
+0.63% | -2.93% |
| 08-11 | Goldman and UBS cut Legal & General to 'sell' | AN |
| 08-10 | Marshalls plc, H1 2026 Earnings Call, Aug 10, 2026 |
Company Valuation: Marshalls plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,376 | 688.5 | 700.4 | 743 | 456.6 | 435.2 | - | - |
| Change | - | -49.98% | 1.73% | 6.09% | -38.56% | -4.68% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 879.3 | 873.3 | 876.9 | 633.6 | 587.9 | 570.1 | 552.5 |
| Change | - | -36.11% | -0.68% | 0.42% | -27.75% | -7.2% | -3.04% | -3.08% |
| P/E | 25.3x | 24.2x | 38.3x | 24.1x | 32.3x | 12.6x | 10.6x | 8.87x |
| PBR | 4.02x | 0.97x | 1.1x | 1.13x | 0.7x | 0.67x | 0.64x | 0.62x |
| PEG | - | -0.4x | -1.1x | 0.4x | -0.6x | 0x | 0.6x | 0.4x |
| Capitalization / Revenue | 2.34x | 0.96x | 1.04x | 1.2x | 0.72x | 0.68x | 0.66x | 0.63x |
| EV / Revenue | 2.34x | 1.22x | 1.3x | 1.42x | 1x | 0.92x | 0.86x | 0.8x |
| EV / EBITDA | 12.9x | 6.46x | 8.43x | 8.97x | 7.45x | 6.35x | 5.71x | 5.1x |
| EV / EBIT | 18.1x | 8.69x | 12.4x | 13.1x | 11.2x | 9.52x | 8.36x | 7.36x |
| EV / FCF | 29.6x | 15.3x | 14.7x | 13x | 28.3x | 15.2x | 13.5x | 12.6x |
| FCF Yield | 3.38% | 6.54% | 6.8% | 7.71% | 3.54% | 6.6% | 7.42% | 7.94% |
| Dividend per Share 2 | 0.143 | 0.156 | 0.083 | 0.08 | 0.067 | 0.0752 | 0.0859 | 0.0977 |
| Rate of return | 2.06% | 5.71% | 2.97% | 2.72% | 3.71% | 4.37% | 4.99% | 5.68% |
| EPS 2 | 0.274 | 0.113 | 0.073 | 0.122 | 0.056 | 0.137 | 0.1617 | 0.1941 |
| Distribution rate | 52.2% | 138% | 114% | 65.6% | 120% | 54.9% | 53.1% | 50.4% |
| Net sales 1 | 589.3 | 719.4 | 671.2 | 619.2 | 632.1 | 640.5 | 664.1 | 694.6 |
| EBITDA 1 | 107.1 | 136 | 103.6 | 97.8 | 85 | 92.57 | 99.79 | 108.4 |
| EBIT 1 | 76.22 | 101.1 | 70.7 | 66.7 | 56.4 | 61.75 | 68.21 | 75.09 |
| Net income 1 | 54.81 | 26.79 | 18.6 | 31 | 14.4 | 36.12 | 41.97 | 49.28 |
| Net Debt 1 | -0.198 | 190.8 | 172.9 | 133.9 | 177 | 152.7 | 134.9 | 117.3 |
| Reference price 2 | 6.925 | 2.732 | 2.794 | 2.945 | 1.806 | 1.721 | 1.721 | 1.721 |
| Nbr of stocks (in thousands) | 198,763 | 252,012 | 250,676 | 252,307 | 252,802 | 252,869 | - | - |
| Announcement Date | 3/17/22 | 3/15/23 | 3/18/24 | 3/17/25 | 3/16/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.56x | 0.92x | 6.35x | 4.37% | 588M | |
| 17.23x | 2.02x | 9.69x | 1.54% | 67.39B | |
| 31.93x | 5.01x | 16.69x | 0.73% | 37.29B | |
| 35.35x | 3.64x | 18.64x | 0.85% | 36.33B | |
| 32.63x | 5.21x | 15.78x | 0.62% | 33.26B | |
| 12.74x | 1.51x | 6.98x | 2.4% | 32.65B | |
| 19.05x | 2.37x | 9.34x | 1.25% | 25.79B | |
| 23.45x | 7.17x | 14.95x | 1.79% | 25.11B | |
| 91.12x | 4.76x | 89.82x | 0.3% | 23.62B | |
| 11.57x | 1.23x | 6.02x | 0.89% | 16.21B | |
| Average | 28.76x | 3.38x | 19.42x | 1.47% | 29.82B | |
| Weighted average by Cap. | 28.72x | 3.53x | 18.59x | 1.21% |
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
- MSLH Stock
- Valuation Marshalls plc
Select your edition
All financial news and data tailored to specific country editions
