|
Market Closed -
OTC Markets
11:30:57 2026-07-01 EDT
|
5-day change | 1st Jan Change | ||
| 9.361 USD | +5.44% |
|
-.--% | -14.90% |
| 07-31 | Hilton Food agrees GBP5 million Dalco sale | AN |
| 07-30 | WINNERS & LOSERS: Rolls-Royce ups guide; Rentokil slumps | AN |
Company Valuation: MONY Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,160 | 1,032 | 1,504 | 1,032 | 962.7 | 983 | - | - |
| Change | - | -10.98% | 45.65% | -31.38% | -6.7% | 2.11% | - | - |
| Enterprise Value (EV) 1 | 1,205 | 1,060 | 1,521 | 1,021 | 956.4 | 941.1 | 929.7 | 893.6 |
| Change | - | -12.03% | 43.58% | -32.87% | -6.36% | -1.59% | -1.21% | -3.88% |
| P/E | 22x | 15.1x | 20.8x | 12.9x | 12.1x | 11.1x | 10.4x | 10.1x |
| PBR | 5.7x | 4.95x | 6.82x | 4.33x | 4.32x | 4.25x | 3.86x | 3.61x |
| PEG | - | 0.5x | 3.3x | 1.2x | 6.01x | 0.8x | 1.59x | 2.93x |
| Capitalization / Revenue | 3.66x | 2.66x | 3.48x | 2.35x | 2.16x | 2.17x | 2.1x | 2.03x |
| EV / Revenue | 3.8x | 2.73x | 3.52x | 2.33x | 2.14x | 2.08x | 1.99x | 1.85x |
| EV / EBITDA | 12x | 9.17x | 11.5x | 7.36x | 6.59x | 6.47x | 6.15x | 5.68x |
| EV / EBIT | 14.8x | 10.6x | 12.8x | 8.23x | 7.36x | 7.28x | 6.93x | 6.34x |
| EV / FCF | 21.5x | 11.4x | 16.7x | 10.1x | 9.75x | 9.41x | 8.82x | 8.07x |
| FCF Yield | 4.64% | 8.78% | 5.99% | 9.94% | 10.3% | 10.6% | 11.3% | 12.4% |
| Dividend per Share 2 | 0.1171 | 0.1171 | 0.121 | 0.125 | 0.1263 | 0.1322 | 0.1361 | 0.1425 |
| Rate of return | 5.42% | 6.09% | 4.32% | 6.51% | 6.87% | 6.89% | 7.09% | 7.42% |
| EPS 2 | 0.098 | 0.127 | 0.135 | 0.149 | 0.152 | 0.1724 | 0.1837 | 0.1901 |
| Distribution rate | 119% | 92.2% | 89.6% | 83.9% | 83.1% | 76.7% | 74.1% | 75% |
| Net sales 1 | 316.7 | 387.6 | 432.1 | 439.2 | 446.3 | 453 | 467 | 483.8 |
| EBITDA 1 | 100.5 | 115.5 | 131.9 | 138.8 | 145.1 | 145.6 | 151.1 | 157.3 |
| EBIT 1 | 81.4 | 100.3 | 118.4 | 124.1 | 129.9 | 129.2 | 134.2 | 140.9 |
| Net income 1 | 52.1 | 69.3 | 72.7 | 80.6 | 81.2 | 89.81 | 92.96 | 92.93 |
| Net Debt 1 | 45 | 27.4 | 17.9 | -10.4 | -6.3 | -41.85 | -53.24 | -89.35 |
| Reference price 2 | 2.160 | 1.924 | 2.802 | 1.921 | 1.838 | 1.920 | 1.920 | 1.920 |
| Nbr of stocks (in thousands) | 536,840 | 536,518 | 536,594 | 537,104 | 523,761 | 511,965 | - | - |
| Announcement Date | 2/17/22 | 2/16/23 | 2/19/24 | 2/17/25 | 2/23/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.8x | 3.95x | 9.1x | 1.38% | 492B | |
| 21.59x | 6.39x | 19.2x | -.--% | 322B | |
| 21.88x | 2.57x | 13.05x | -.--% | 146B | |
| 37.13x | 4.34x | 28.63x | -.--% | 108B | |
| 2.93x | 78.73x | 2.19x | 0.14% | 107B | |
| 32.04x | 6.29x | 17.66x | -.--% | 100B | |
| 78.06x | 4.63x | 22.05x | -.--% | 87.5B | |
| 10.03x | 7.33x | 88.11x | 0.68% | 87.35B | |
| 7.78x | 2.98x | 61.82x | 0.77% | 33.92B | |
| Average | 25.14x | 13.02x | 29.09x | 0.33% | 164.94B | |
| Weighted average by Cap. | 22.20x | 10.14x | 19.80x | 0.52% |
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
- MONY Stock
- MNSKY Stock
- Valuation MONY Group plc
Select your edition
All financial news and data tailored to specific country editions
