|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 598.00 GBX | +0.50% |
|
+7.73% | +53.00% |
| 05:17am | WINNERS & LOSERS: British American Tobacco announces buyback | AN |
| 06-22 | WINNERS & LOSERS: easyJet rebuffs third "opportunistic" Castlelake bid | AN |
Company Valuation: Saga plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 399.7 | 261.4 | 194.5 | 176.8 | 748.6 | 866.9 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 15.8% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,277 | 1,215 | 1,144 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 2.35% | -4.9% | -5.86% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 16.8x | 12.2x | 10.6x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 7.28x | 4.79x | 3.35x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.7x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.28x | 1.21x | 1.14x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 1.88x | 1.7x | 1.51x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 9x | 8.02x | 7.11x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 11.9x | 10.4x | 9.09x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 24x | 21.6x | 14.5x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 4.16% | 4.63% | 6.92% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.15 | 0.2 |
| Rate of return | - | - | - | - | - | - | 2.52% | 3.36% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.355 | 0.4889 | 0.5619 |
| Distribution rate | - | - | - | - | - | - | 30.7% | 35.6% |
| Net sales 1 | 377.2 | 581.1 | 741.1 | 768.2 | 715 | 679 | 715.7 | 757.5 |
| EBITDA 1 | 65.2 | 96.6 | 116.5 | 137.1 | 153.1 | 141.9 | 151.5 | 160.8 |
| EBIT 1 | 11.9 | 43.4 | 78 | 74.5 | 120.6 | 107.1 | 116.5 | 125.8 |
| Net income 1 | -28 | -259.2 | -113 | -164.9 | 3.6 | 51.83 | 71.23 | 82.03 |
| Net Debt 1 | 729 | 711.7 | 637.2 | 590.5 | 499.5 | 410.5 | 347.9 | 276.7 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 5.950 | 5.950 | 5.950 |
| Nbr of stocks (in thousands) | 140,329 | 140,329 | 141,789 | 142,562 | 143,955 | 145,690 | - | - |
| Announcement Date | 3/23/22 | 4/4/23 | 4/17/24 | 4/9/25 | 4/15/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.76x | 1.88x | 9x | -.--% | 1.15B | |
| 13.39x | - | - | 4.49% | 175B | |
| 12.72x | 2.9x | 10.82x | 1.21% | 128B | |
| 15.1x | - | - | 5.47% | 108B | |
| 18.87x | 3.37x | 11.8x | 2.3% | 78.37B | |
| 9.82x | 1.39x | - | 1.84% | 35.74B | |
| -425.39x | 1.32x | - | 3.93% | 25.58B | |
| 11.51x | - | - | 3.12% | 22.78B | |
| 11.99x | - | - | 4.88% | 19.68B | |
| 10.77x | - | - | 5.62% | 15.38B | |
| Average | -30.45x | 2.17x | 10.54x | 3.29% | 60.99B | |
| Weighted average by Cap. | -4.53x | 2.68x | 11.18x | 3.5% |
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
- Stock Market
- Stocks
- SAGA Stock
- Valuation Saga plc
Select your edition
All financial news and data tailored to specific country editions
