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 1,033 - -
Change - -10.98% 45.65% -31.38% -6.7% 7.25% - -
Enterprise Value (EV) 1 1,205 1,060 1,521 1,021 956.4 1,020 984.8 945.1
Change - -12.03% 43.58% -32.87% -6.36% 6.6% -3.41% -4.03%
P/E 22x 15.1x 20.8x 12.9x 12.1x 11.6x 10.8x 10.3x
PBR 5.7x 4.95x 6.82x 4.33x 4.32x 4.44x 3.99x 3.66x
PEG - 0.5x 3.3x 1.2x 6.01x 0.8x 1.55x 1.92x
Capitalization / Revenue 3.66x 2.66x 3.48x 2.35x 2.16x 2.3x 2.22x 2.14x
EV / Revenue 3.8x 2.73x 3.52x 2.33x 2.14x 2.27x 2.11x 1.96x
EV / EBITDA 12x 9.17x 11.5x 7.36x 6.59x 7.03x 6.53x 6.02x
EV / EBIT 14.8x 10.6x 12.8x 8.23x 7.36x 7.91x 7.31x 6.67x
EV / FCF 21.5x 11.4x 16.7x 10.1x 9.75x 10.3x 9.44x 8.63x
FCF Yield 4.64% 8.78% 5.99% 9.94% 10.3% 9.68% 10.6% 11.6%
Dividend per Share 2 0.1171 0.1171 0.121 0.125 0.1263 0.1322 0.1362 0.1416
Rate of return 5.42% 6.09% 4.32% 6.51% 6.87% 6.57% 6.77% 7.04%
EPS 2 0.098 0.127 0.135 0.149 0.152 0.1739 0.186 0.196
Distribution rate 119% 92.2% 89.6% 83.9% 83.1% 76% 73.2% 72.3%
Net sales 1 316.7 387.6 432.1 439.2 446.3 448.4 465.9 482.5
EBITDA 1 100.5 115.5 131.9 138.8 145.1 145 150.9 157
EBIT 1 81.4 100.3 118.4 124.1 129.9 128.9 134.7 141.7
Net income 1 52.1 69.3 72.7 80.6 81.2 90.82 95.42 100
Net Debt 1 45 27.4 17.9 -10.4 -6.3 -12.97 -47.69 -87.4
Reference price 2 2.160 1.924 2.802 1.921 1.838 2.012 2.012 2.012
Nbr of stocks (in thousands) 536,840 536,518 536,594 537,104 523,761 513,175 - -
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.($)
11.57x2.27x7.03x6.57% 1.38B
15.35x4.19x9.78x1.34% 523B
20.48x6.06x18.2x-.--% 310B
23.75x2.54x13.09x-.--% 147B
4.16x86.49x3.13x0.13% 105B
32.83x3.99x26.27x-.--% 98.92B
10.84x8.22x93.58x0.65% 94.97B
28.81x5.47x15.44x-.--% 86.97B
73.67x4.32x21.11x-.--% 81.82B
7.81x2.92x44.77x0.7% 39.17B
Average 22.93x 12.65x 25.24x 0.94% 148.74B
Weighted average by Cap. 21.12x 10.53x 19.71x 0.55%

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

  1. Stock Market
  2. Stocks
  3. MONY Stock
  4. Valuation MONY Group plc