|
Real-time Estimate
Cboe Europe
09:12:42 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 174.40 GBX | -0.80% |
|
+2.82% | -3.10% |
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 | 444.4 | - | - |
| Change | - | -49.98% | 1.73% | 6.09% | -38.56% | -2.67% | - | - |
| Enterprise Value (EV) 1 | 1,376 | 879.3 | 873.3 | 876.9 | 633.6 | 597.2 | 579.1 | 560.3 |
| Change | - | -36.11% | -0.68% | 0.42% | -27.75% | -5.74% | -3.03% | -3.26% |
| P/E | 25.3x | 24.2x | 38.3x | 24.1x | 32.3x | 12.8x | 10.9x | 9.27x |
| PBR | 4.02x | 0.97x | 1.1x | 1.13x | 0.7x | 0.69x | 0.65x | 0.63x |
| PEG | - | -0.4x | -1.1x | 0.4x | -0.6x | 0x | 0.6x | 0.5x |
| Capitalization / Revenue | 2.34x | 0.96x | 1.04x | 1.2x | 0.72x | 0.69x | 0.67x | 0.64x |
| EV / Revenue | 2.34x | 1.22x | 1.3x | 1.42x | 1x | 0.93x | 0.87x | 0.81x |
| EV / EBITDA | 12.9x | 6.46x | 8.43x | 8.97x | 7.45x | 6.7x | 5.88x | 5.25x |
| EV / EBIT | 18.1x | 8.69x | 12.4x | 13.1x | 11.2x | 9.7x | 8.5x | 7.41x |
| EV / FCF | 29.6x | 15.3x | 14.7x | 13x | 28.3x | 15.9x | 13.7x | 12.8x |
| FCF Yield | 3.38% | 6.54% | 6.8% | 7.71% | 3.54% | 6.31% | 7.31% | 7.84% |
| Dividend per Share 2 | 0.143 | 0.156 | 0.083 | 0.08 | 0.067 | 0.0748 | 0.0857 | 0.097 |
| Rate of return | 2.06% | 5.71% | 2.97% | 2.72% | 3.71% | 4.26% | 4.88% | 5.52% |
| EPS 2 | 0.274 | 0.113 | 0.073 | 0.122 | 0.056 | 0.137 | 0.1617 | 0.1896 |
| Distribution rate | 52.2% | 138% | 114% | 65.6% | 120% | 54.6% | 53% | 51.1% |
| Net sales 1 | 589.3 | 719.4 | 671.2 | 619.2 | 632.1 | 640.6 | 664.1 | 692.7 |
| EBITDA 1 | 107.1 | 136 | 103.6 | 97.8 | 85 | 89.13 | 98.56 | 106.8 |
| EBIT 1 | 76.22 | 101.1 | 70.7 | 66.7 | 56.4 | 61.54 | 68.12 | 75.6 |
| Net income 1 | 54.81 | 26.79 | 18.6 | 31 | 14.4 | 38 | 41.97 | 49.28 |
| Net Debt 1 | -0.198 | 190.8 | 172.9 | 133.9 | 177 | 152.9 | 134.8 | 115.9 |
| Reference price 2 | 6.925 | 2.732 | 2.794 | 2.945 | 1.806 | 1.758 | 1.758 | 1.758 |
| Nbr of stocks (in thousands) | 198,763 | 252,012 | 250,676 | 252,307 | 252,802 | 252,759 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.83x | 0.93x | 6.7x | 4.26% | 594M | |
| 17.86x | 2.45x | 9.73x | 2.89% | 43.53B | |
| 34.7x | 6.09x | 18.41x | 0.68% | 36.05B | |
| 30.12x | 4.62x | 15.64x | 0.8% | 33.94B | |
| 32.77x | 3.26x | 17.43x | 1.18% | 33.07B | |
| 11.5x | 1.38x | 6.47x | 2.67% | 28.63B | |
| 15.84x | 1.99x | 8.05x | 1.38% | 21.2B | |
| 66.41x | 4.12x | 63.83x | 0.35% | 20.61B | |
| 17.41x | 5.35x | 11.2x | 2.45% | 20.59B | |
| 25.34x | 3.33x | 11.57x | -.--% | 14.85B | |
| Average | 26.48x | 3.35x | 16.90x | 1.67% | 25.31B | |
| Weighted average by Cap. | 27.31x | 3.63x | 16.88x | 1.51% |
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
