Company Valuation: Signet Jewelers Limited

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,510 3,490 4,409 2,576 3,754 3,564 - -
Change - -22.62% 26.32% -41.57% 45.73% -5.06% - -
Enterprise Value (EV) 1 3,239 2,471 3,178 1,972 2,879 2,597 2,175 2,022
Change - -23.72% 28.62% -37.94% 46% -9.8% -16.26% -7.02%
P/E 7.05x 11.6x 6.63x -73.1x 13x 9.62x 7.96x 7.62x
PBR 2.75x 2.76x 2.48x 1.41x 1.94x 1.67x 1.41x 1.28x
PEG - -0.3x 0x 1x -0x 0.3x 0.4x 1.68x
Capitalization / Revenue 0.58x 0.45x 0.61x 0.38x 0.55x 0.52x 0.51x 0.51x
EV / Revenue 0.41x 0.32x 0.44x 0.29x 0.42x 0.38x 0.31x 0.29x
EV / EBITDA 3.02x 2.43x 3.95x 2.96x 4.19x 3.62x 2.88x 2.87x
EV / EBIT 3.57x 2.91x 4.94x 3.96x 5.59x 4.72x 3.81x 3.64x
EV / FCF 2.87x 3.75x 7.54x 4.5x 5.48x 6.09x 4.91x -
FCF Yield 34.8% 26.7% 13.3% 22.2% 18.2% 16.4% 20.4% -
Dividend per Share 2 0.54 0.8 0.92 1.16 1.28 1.38 1.487 1.696
Rate of return 0.63% 1.04% 0.92% 1.96% 1.39% 1.52% 1.64% 1.87%
EPS 2 12.22 6.64 15.01 -0.81 7.08 9.424 11.38 11.9
Distribution rate 4.42% 12% 6.13% -143% 18.1% 14.6% 13.1% 14.3%
Net sales 1 7,826 7,842 7,171 6,704 6,814 6,841 6,951 7,041
EBITDA 1 1,072 1,015 804.7 666.1 687.2 717.3 756 703.6
EBIT 1 908.1 850.4 642.8 498.1 515 550.3 571.1 555.1
Net income 1 - 342.2 775.9 -35.6 294.4 372.9 417 426.5
Net Debt 1 -1,271 -1,019 -1,231 -604 -874.8 -967 -1,389 -1,542
Reference price 2 86.13 76.81 99.48 59.23 92.27 90.62 90.62 90.62
Nbr of stocks (in thousands) 52,365 45,437 44,317 43,491 40,684 39,330 - -
Announcement Date 3/17/22 3/16/23 3/20/24 3/19/25 3/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.62x0.38x3.62x1.52% 3.56B
48.55x1.87x27.5x0.41% 6.38B
38.91x - - - 2.53B
17.29x1.22x9.29x-.--% 2.28B
48.73x1.96x30.96x0.28% 2.09B
8.7x0.51x3.09x5.94% 1.81B
27.06x3.05x9.92x3.61% 1.69B
10.39x - - - 1.36B
8.03x1.6x5.98x2.67% 1B
Average 24.14x 1.51x 12.91x 2.06% 2.52B
Weighted average by Cap. 29.39x 1.48x 16.08x 1.5%

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

  1. Stock Market
  2. Stocks
  3. SIG Stock
  4. Valuation Signet Jewelers Limited