Company Valuation: Redrow plc

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1,586 2,126 1,713 1,414 2,141 2,500
Change - 34.02% -19.41% -17.48% 51.44% 16.79%
Enterprise Value (EV) 1 1,718 1,972 1,431 1,189 1,854 1,786
Change - 14.76% -27.42% -16.95% 55.96% -3.66%
P/E 14.1x 8.41x 8.68x 4.86x 16.5x 58.6x
PBR 0.98x 1.14x 0.87x 0.7x 1.06x 1.41x
PEG - 0x -0.4x 0.1x -0.3x -0.9x
Capitalization / Revenue 1.18x 1.1x 0.8x 0.66x 1.31x 0.45x
EV / Revenue 1.28x 1.02x 0.67x 0.56x 1.13x 0.32x
EV / EBITDA 11.3x 6.01x 3.44x 2.96x 9.81x 5.85x
EV / EBIT 11.6x 6.05x 3.46x 2.98x 9.91x 6.34x
EV / FCF -11.4x 10.7x 4.8x 10.9x 15.5x -0.87x
FCF Yield -8.77% 9.37% 20.8% 9.15% 6.47% -116%
Dividend per Share 2 - 0.245 0.32 0.3 - 0.176
Rate of return - 3.96% 6.41% 6.79% - 2.26%
EPS 2 0.328 0.736 0.575 0.909 0.404 0.133
Distribution rate - 33.3% 55.7% 33% - 132%
Net sales 1 1,339 1,939 2,140 2,127 1,636 5,578
EBITDA 1 152 328 416 401 189 305.3
EBIT 1 148 326 414 399 187 281.8
Net income 1 113 254 197 298 131 186.4
Net Debt 1 132 -154 -282 -225 -287 -714.4
Reference price 2 4.624 6.192 4.990 4.416 6.670 7.790
Nbr of stocks (in thousands) 343,077 343,349 343,349 320,144 320,988 320,988
Announcement Date 9/16/20 9/15/21 9/15/22 9/15/23 1/4/25 10/14/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.34B
14.1x1.34x10.26x1.22% 41.16B
13x - - 0.77% 24.8B
11.57x0.94x8.95x3.6% 18.56B
11.06x0.88x9.59x3.87% 14.84B
11.76x1.43x8.55x0.68% 14.04B
14.22x0.86x6.93x2.97% 6.8B
13.15x0.57x5.79x1.99% 5.46B
9.52x0.78x11.13x3.55% 5.26B
10.92x0.9x6.78x5.62% 4.7B
Average 12.14x 0.96x 8.50x 2.7% 13.9B
Weighted average by Cap. 12.66x 1.11x 9.20x 2.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RDW Stock
  4. Valuation Redrow plc