Valuation MONY Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:19 2026-07-16 EDT			5-day change	1st Jan Change
205.20 ^GBX	+0.49%		+6.16%	+11.64%

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	1,053	-	-
Change	-	-10.98%	45.65%	-31.38%	-6.7%	9.37%	-	-
Enterprise Value (EV) ¹	1,205	1,060	1,521	1,021	956.4	1,033	1,000	959.3
Change	-	-12.03%	43.58%	-32.87%	-6.36%	7.96%	-3.13%	-4.09%
P/E	22x	15.1x	20.8x	12.9x	12.1x	11.8x	11x	10.5x
PBR	5.7x	4.95x	6.82x	4.33x	4.32x	4.5x	4.05x	3.71x
PEG	-	0.5x	3.3x	1.2x	6.01x	0.9x	1.53x	2.02x
Capitalization / Revenue	3.66x	2.66x	3.48x	2.35x	2.16x	2.35x	2.26x	2.18x
EV / Revenue	3.8x	2.73x	3.52x	2.33x	2.14x	2.3x	2.15x	1.99x
EV / EBITDA	12x	9.17x	11.5x	7.36x	6.59x	7.12x	6.63x	6.11x
EV / EBIT	14.8x	10.6x	12.8x	8.23x	7.36x	8.01x	7.42x	6.77x
EV / FCF	21.5x	11.4x	16.7x	10.1x	9.75x	10.4x	9.53x	8.69x
FCF Yield	4.64%	8.78%	5.99%	9.94%	10.3%	9.58%	10.5%	11.5%
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%	6.48%	6.67%	6.93%
EPS ²	0.098	0.127	0.135	0.149	0.152	0.1729	0.1853	0.195
Distribution rate	119%	92.2%	89.6%	83.9%	83.1%	76.5%	73.5%	72.6%
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	90.62	95.32	98.67
Net Debt ¹	45	27.4	17.9	-10.4	-6.3	-20.29	-52.62	-93.53
Reference price ²	2.160	1.924	2.802	1.921	1.838	2.042	2.042	2.042
Nbr of stocks (in thousands)	536,840	536,518	536,594	537,104	523,761	513,074	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MONY GROUP PLC	11.81x	2.29x	7.11x	6.5%	1.41B
TENCENT HOLDINGS LIMITED	15.95x	4.35x	10.15x	1.29%	543B
NETFLIX, INC.	20.57x	6.07x	18.25x	-.--%	310B
UBER TECHNOLOGIES, INC.	23.94x	2.56x	13.2x	-.--%	148B
SK SQUARE CO., LTD.	4.83x	104.42x	3.78x	0.11%	122B
SPOTIFY TECHNOLOGY S.A.	33.19x	4.04x	26.54x	-.--%	99.8B
PROSUS N.V.	11.39x	8.61x	98.01x	0.62%	99.67B
AIRBNB, INC.	29.18x	5.55x	15.66x	-.--%	88.06B
DOORDASH, INC.	74.6x	4.38x	21.4x	-.--%	82.86B
NASPERS LIMITED	8.2x	3.06x	46.98x	0.67%	41.14B
Average	23.37x	14.53x	26.11x	0.92%	153.61B
Weighted average by Cap.	21.30x	12.77x	20.24x	0.53%