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 3,725 - -
Change - -22.62% 26.32% -41.57% 45.73% -0.76% - -
Enterprise Value (EV) 1 3,239 2,471 3,178 1,972 2,879 2,758 2,336 2,183
Change - -23.72% 28.62% -37.94% 46% -4.2% -15.31% -6.53%
P/E 7.05x 11.6x 6.63x -73.1x 13x 9.89x 8.13x 7.96x
PBR 2.75x 2.76x 2.48x 1.41x 1.94x 1.75x 1.48x 1.34x
PEG - -0.3x 0x 1x -0x 0.3x 0.4x 3.85x
Capitalization / Revenue 0.58x 0.45x 0.61x 0.38x 0.55x 0.54x 0.54x 0.53x
EV / Revenue 0.41x 0.32x 0.44x 0.29x 0.42x 0.4x 0.34x 0.31x
EV / EBITDA 3.02x 2.43x 3.95x 2.96x 4.19x 3.84x 3.09x 3.1x
EV / EBIT 3.57x 2.91x 4.94x 3.96x 5.59x 5.01x 4.09x 3.93x
EV / FCF 2.87x 3.75x 7.54x 4.5x 5.48x 6.35x 5.22x -
FCF Yield 34.8% 26.7% 13.3% 22.2% 18.2% 15.7% 19.2% -
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% 1.46% 1.57% 1.79%
EPS 2 12.22 6.64 15.01 -0.81 7.08 9.576 11.66 11.9
Distribution rate 4.42% 12% 6.13% -143% 18.1% 14.4% 12.8% 14.3%
Net sales 1 7,826 7,842 7,171 6,704 6,814 6,840 6,950 7,041
EBITDA 1 1,072 1,015 804.7 666.1 687.2 718.2 756.2 703.6
EBIT 1 908.1 850.4 642.8 498.1 515 550.4 571.7 555.1
Net income 1 - 342.2 775.9 -35.6 294.4 371.6 425 426.5
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 94.72 94.72 94.72
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.($)
9.89x0.4x3.84x1.46% 3.73B
49.04x1.89x27.77x0.41% 6.52B
41.03x - - - 2.68B
14.81x1.09x7.91x-.--% 2.38B
32.43x3.56x11.57x3.01% 2.05B
6.61x0.43x2.73x6.07% 1.89B
39.8x1.38x24.63x0.46% 1.7B
10.61x - - - 1.4B
Average 25.53x 1.46x 13.08x 1.9% 2.79B
Weighted average by Cap. 29.69x 1.47x 15.61x 1.45%

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