Valuation Marshalls plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:29:24 2026-06-19 EDT			5-day change	1st Jan Change
141.60 ^GBX	-0.84%		+5.47%	-21.28%

06-09	WINNERS & LOSERS: GSK falls after Nuvalent buy; Molten Ventures jumps	AN
06-04	Mixed trading as Middle East peace talks in focus	AN

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	361.1	-	-
Change	-	-49.98%	1.73%	6.09%	-38.56%	-20.91%	-	-
Enterprise Value (EV) ¹	1,376	879.3	873.3	876.9	633.6	501.7	485.1	464.5
Change	-	-36.11%	-0.68%	0.42%	-27.75%	-20.81%	-3.32%	-4.23%
P/E	25.3x	24.2x	38.3x	24.1x	32.3x	10.4x	8.8x	7.33x
PBR	4.02x	0.97x	1.1x	1.13x	0.7x	0.56x	0.53x	0.51x
PEG	-	-0.4x	-1.1x	0.4x	-0.6x	0x	0.5x	0.4x
Capitalization / Revenue	2.34x	0.96x	1.04x	1.2x	0.72x	0.56x	0.54x	0.52x
EV / Revenue	2.34x	1.22x	1.3x	1.42x	1x	0.78x	0.73x	0.67x
EV / EBITDA	12.9x	6.46x	8.43x	8.97x	7.45x	5.51x	4.82x	4.25x
EV / EBIT	18.1x	8.69x	12.4x	13.1x	11.2x	8.22x	7.09x	6.16x
EV / FCF	29.6x	15.3x	14.7x	13x	28.3x	12.7x	11.7x	10.7x
FCF Yield	3.38%	6.54%	6.8%	7.71%	3.54%	7.88%	8.51%	9.31%
Dividend per Share ²	0.143	0.156	0.083	0.08	0.067	0.0748	0.0872	0.0983
Rate of return	2.06%	5.71%	2.97%	2.72%	3.71%	5.23%	6.1%	6.88%
EPS ²	0.274	0.113	0.073	0.122	0.056	0.1371	0.1622	0.1949
Distribution rate	52.2%	138%	114%	65.6%	120%	54.5%	53.7%	50.4%
Net sales ¹	589.3	719.4	671.2	619.2	632.1	641	666.6	698.3
EBITDA ¹	107.1	136	103.6	97.8	85	91.09	100.6	109.4
EBIT ¹	76.22	101.1	70.7	66.7	56.4	61.06	68.42	75.41
Net income ¹	54.81	26.79	18.6	31	14.4	38	42.14	49.41
Net Debt ¹	-0.198	190.8	172.9	133.9	177	140.6	124	103.4
Reference price ²	6.925	2.732	2.794	2.945	1.806	1.428	1.428	1.428
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

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.($)
MARSHALLS PLC	10.42x	0.78x	5.51x	5.23%	478M
CRH PLC	18.72x	2.2x	10.52x	1.41%	74.33B
VULCAN MATERIALS COMPANY	32.87x	5.27x	17.26x	0.68%	39.29B
HEIDELBERG MATERIALS AG	14.53x	1.71x	7.82x	2.09%	37.78B
MARTIN MARIETTA MATERIALS, INC.	32.48x	5.74x	16.85x	0.56%	36.58B
ULTRATECH CEMENT LIMITED	41x	4.02x	21.31x	0.7%	35.68B
CHINA JUSHI CO., LTD.	32.78x	9.11x	20.56x	1.3%	31.41B
AMRIZE AG	21.48x	2.77x	10.55x	1.16%	31.03B
GRASIM INDUSTRIES LIMITED	505.51x	5.53x	130.11x	0.32%	22.64B
CEMEX, S.A.B. DE C.V.	12.38x	1.35x	6.81x	0.78%	18.53B
Average	72.22x	3.85x	24.73x	1.42%	32.77B
Weighted average by Cap.	58.76x	4.00x	21.91x	1.09%