Valuation Tesco PLC

Stocks

Real-time Estimate Cboe Europe 09:09:58 2026-08-18 EDT			5-day change	1st Jan Change
442.25 ^GBX	-1.24%		-4.49%	-0.23%

07:49am	Diageo sheds nearly 2,000 jobs as 'Drastic Dave' leads overhaul	RE
03:04am	UK grocery inflation eases further, says Worldpanel	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	21,946	18,535	19,429	25,462	30,544	27,905	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-8.64%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	38,449	38,252	38,152
Change	-	-10.58%	0.57%	19.6%	17.73%	-6.47%	-0.51%	-0.26%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	14.7x	13.4x	12.2x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.45x	2.35x	2.26x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.2x	1.34x	1.3x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.37x	0.36x	0.35x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.51x	0.5x	0.48x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.53x	7.21x	6.95x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	11.8x	11.2x	10.7x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	20.2x	19x	17.4x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.96%	5.27%	5.74%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.157	0.1713	0.1858
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.51%	3.82%	4.15%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3043	0.3347	0.366
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.6%	51.2%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,999	77,069	78,982
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,103	5,308	5,493
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,252	3,405	3,551
Net income ¹	1,481	745	1,736	1,626	1,787	1,948	2,105	2,267
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,544	10,347	10,247
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.478	4.478	4.478
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,231,580	-	-
Announcement Date	4/13/22	4/13/23	4/10/24	4/10/25	4/16/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESCO PLC	14.72x	0.51x	7.53x	3.51%	37.83B
WALMART INC.	39.51x	1.27x	19.54x	0.87%	910B
LOBLAW COMPANIES LIMITED	23.47x	1.13x	9.83x	1.01%	50.55B
SYSCO CORPORATION	20.47x	0.6x	11.47x	2.64%	39.17B
WOOLWORTHS GROUP LIMITED	46.59x	0.91x	10.63x	2.34%	34.93B
KROGER CO. (THE)	11.1x	0.32x	5.96x	2.63%	34.35B
AHOLD DELHAIZE N.V.	11.8x	0.46x	5.8x	3.99%	32.04B
GEORGE WESTON LIMITED	20.16x	0.75x	6.27x	1.29%	26.41B
AEON CO., LTD.	50.6x	0.62x	10.39x	1.07%	23.67B
US FOODS HOLDING CORP.	27.27x	0.69x	13.31x	-.--%	23.5B
Average	26.57x	0.73x	10.07x	1.93%	121.23B
Weighted average by Cap.	35.68x	1.13x	16.91x	1.19%