Valuation MONY Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:18 2026-07-14 EDT			5-day change	1st Jan Change
201.20 ^GBX	+0.40%		+2.81%	+9.47%

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	1,033	-	-
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

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	11.52x	2.26x	7x	6.6%	1.38B
TENCENT HOLDINGS LIMITED	15.42x	4.2x	9.82x	1.34%	524B
NETFLIX, INC.	20.57x	6.08x	18.29x	-.--%	311B
UBER TECHNOLOGIES, INC.	24.53x	2.61x	13.49x	-.--%	151B
SK SQUARE CO., LTD.	4.05x	83.78x	3.03x	0.13%	102B
SPOTIFY TECHNOLOGY S.A.	32.84x	4x	26.3x	-.--%	98.66B
PROSUS N.V.	10.92x	8.28x	94.65x	0.65%	95.34B
AIRBNB, INC.	28.77x	5.46x	15.41x	-.--%	86.85B
DOORDASH, INC.	74.38x	4.37x	21.33x	-.--%	82.6B
NASPERS LIMITED	7.4x	2.9x	44.59x	0.71%	38.97B
Average	23.04x	12.40x	25.39x	0.94%	149.23B
Weighted average by Cap.	21.33x	10.19x	19.87x	0.54%