Valuation Pearson Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

09-23	Pearson PLC Announces Board and Committee Changes, Effective October 1, 2026	CI
09-21	Peel Hunt cuts Barratt Redrow to 'hold'	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,620	6,707	6,717	8,506	6,675	7,325	-	-
Change	-	45.19%	0.15%	26.62%	-21.52%	9.74%	-	-
Enterprise Value (EV) ¹	5,117	7,264	5,973	9,359	7,744	8,356	8,328	8,511
Change	-	41.97%	-17.77%	56.68%	-17.25%	7.91%	-0.34%	2.19%
P/E	29.3x	28.8x	18.3x	20.2x	20.7x	19.1x	17.1x	15.6x
PBR	1.08x	1.57x	1.73x	2.13x	1.87x	2.07x	1.98x	1.87x
PEG	-	0.5x	0.3x	1x	-1x	0.7x	1.5x	1.65x
Capitalization / Revenue	1.35x	1.75x	1.83x	2.39x	1.87x	1.97x	1.88x	1.8x
EV / Revenue	1.49x	1.89x	1.63x	2.63x	2.16x	2.25x	2.14x	2.09x
EV / EBITDA	6.9x	10.2x	7.62x	11.8x	9.94x	9.86x	9.23x	8.86x
EV / EBIT	13.3x	15.9x	10.4x	15.6x	12.6x	12.6x	11.7x	11.1x
EV / FCF	19.5x	33.9x	15x	18.6x	14.8x	19.8x	17.3x	16.5x
FCF Yield	5.12%	2.95%	6.68%	5.37%	6.74%	5.04%	5.76%	6.05%
Dividend per Share ²	0.205	0.215	0.227	0.24	0.252	0.2645	0.2843	0.311
Rate of return	3.34%	2.29%	2.35%	1.87%	2.4%	2.17%	2.33%	2.55%
EPS ²	0.209	0.326	0.527	0.635	0.507	0.6396	0.713	0.7803
Distribution rate	98.1%	66%	43.1%	37.8%	49.7%	41.3%	39.9%	39.9%
Net sales ¹	3,428	3,841	3,674	3,552	3,577	3,721	3,894	4,073
EBITDA ¹	742	715	784	794	779	847.3	902.1	961.1
EBIT ¹	385	456	573	600	614	663.9	713.1	764.3
Net income ¹	160	242	378	434	335	397.9	432.1	462
Net Debt ¹	497	557	-744	853	1,069	1,031	1,003	1,186
Reference price ²	6.13	9.39	9.64	12.82	10.50	12.18	12.18	12.18
Nbr of stocks (in thousands)	753,360	714,131	696,669	663,467	635,708	601,140	-	-
Announcement Date	2/25/22	3/3/23	3/1/24	2/28/25	2/27/26	-	-	-

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.($)
PEARSON PLC	19.05x	2.25x	9.86x	2.17%	9.7B
VEND MARKETPLACES ASA	-11.87x	6.5x	16.85x	1.22%	4.4B
KADOKAWA CORPORATION	83.93x	1.41x	18.79x	0.83%	3.42B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	13.65x	-	-	5.69%	3.13B
LAGARDÈRE S.A.	9.26x	0.57x	4.57x	3.74%	2.91B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.44x	0.29x	2.01x	5.5%	2.72B
CHINA SCIENCE PUBLISHING & MEDIA LTD.	33.71x	-	-	-	2.46B
JOHN WILEY & SONS, INC.	14.59x	-	-	-	2.41B
Average	21.72x	2.20x	10.42x	3.19%	3.9B
Weighted average by Cap.	20.50x	2.49x	10.92x	2.78%