Valuation MONY Group plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:45:51 2026-07-24 EDT			5-day change	1st Jan Change
193.25 ^GBX	+0.97%		-4.41%	+5.06%

05-12	Valuedynamx Powers Quidco In-Store Cashback Feature	CI
04-30	Mony confident for year after "good growth" in first four months	AN

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	980.9	-	-
Change	-	-10.98%	45.65%	-31.38%	-6.7%	1.89%	-	-
Enterprise Value (EV) ¹	1,205	1,060	1,521	1,021	956.4	961.3	934	902.2
Change	-	-12.03%	43.58%	-32.87%	-6.36%	0.52%	-2.85%	-3.41%
P/E	22x	15.1x	20.8x	12.9x	12.1x	11x	10.3x	9.83x
PBR	5.7x	4.95x	6.82x	4.33x	4.32x	4.22x	3.8x	3.48x
PEG	-	0.5x	3.3x	1.2x	6.01x	0.8x	1.44x	2.16x
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	2.13x	2x	1.87x
EV / EBITDA	12x	9.17x	11.5x	7.36x	6.59x	6.61x	6.17x	5.75x
EV / EBIT	14.8x	10.6x	12.8x	8.23x	7.36x	7.44x	6.91x	6.37x
EV / FCF	21.5x	11.4x	16.7x	10.1x	9.75x	9.71x	8.9x	8.17x
FCF Yield	4.64%	8.78%	5.99%	9.94%	10.3%	10.3%	11.2%	12.2%
Dividend per Share ²	0.1171	0.1171	0.121	0.125	0.1263	0.1322	0.1363	0.1417
Rate of return	5.42%	6.09%	4.32%	6.51%	6.87%	6.91%	7.12%	7.4%
EPS ²	0.098	0.127	0.135	0.149	0.152	0.1738	0.1862	0.1947
Distribution rate	119%	92.2%	89.6%	83.9%	83.1%	76%	73.2%	72.8%
Net sales ¹	316.7	387.6	432.1	439.2	446.3	451.2	467.6	482.7
EBITDA ¹	100.5	115.5	131.9	138.8	145.1	145.4	151.3	157
EBIT ¹	81.4	100.3	118.4	124.1	129.9	129.2	135.1	141.7
Net income ¹	52.1	69.3	72.7	80.6	81.2	91.12	95.78	98.49
Net Debt ¹	45	27.4	17.9	-10.4	-6.3	-19.53	-46.91	-78.73
Reference price ²	2.160	1.924	2.802	1.921	1.838	1.914	1.914	1.914
Nbr of stocks (in thousands)	536,840	536,518	536,594	537,104	523,761	512,478	-	-
Announcement Date	2/17/22	2/16/23	2/19/24	2/17/25	2/23/26	-	-	-

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.($)
MONY GROUP PLC	11.01x	2.13x	6.61x	6.91%	1.31B
TENCENT HOLDINGS LIMITED	14.98x	4.08x	9.52x	1.38%	510B
NETFLIX, INC.	19.36x	5.7x	17.12x	-.--%	287B
UBER TECHNOLOGIES, INC.	22.7x	2.42x	12.53x	-.--%	140B
SK SQUARE CO., LTD.	4.22x	89.01x	3.22x	0.13%	109B
SPOTIFY TECHNOLOGY S.A.	32.25x	3.91x	25.77x	-.--%	96.43B
PROSUS N.V.	10.22x	7.49x	85.85x	0.68%	87.59B
AIRBNB, INC.	27.04x	5.06x	14.29x	-.--%	81.65B
DOORDASH, INC.	66.72x	3.88x	18.94x	-.--%	73.97B
NASPERS LIMITED	8x	2.72x	42.84x	0.77%	35.7B
Average	21.65x	12.64x	23.67x	0.99%	142.25B
Weighted average by Cap.	19.88x	10.96x	18.27x	0.57%