Valuation Tesco PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:26 2026-07-20 EDT			5-day change	1st Jan Change
478.60 ^GBX	-1.26%		+1.44%	+8.33%

07-16	Mr Kipling maker Premier Foods' sales rise on cakes, sauces demand	RE
07-16	Supermarket Income REIT raises GBP100 million through equity issue	AN

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	29,827	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-2.35%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	40,371	40,174	40,074
Change	-	-10.58%	0.57%	19.6%	17.73%	-1.79%	-0.49%	-0.25%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	15.8x	14.3x	13.1x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.62x	2.52x	2.41x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.3x	1.4x	1.41x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.4x	0.39x	0.38x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.54x	0.52x	0.51x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.91x	7.58x	7.29x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	12.4x	11.8x	11.3x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	21.3x	19.4x	18.3x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.68%	5.15%	5.46%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.1568	0.1708	0.1858
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.28%	3.57%	3.88%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3037	0.3349	0.366
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.6%	51%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,956	77,005	78,981
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,101	5,301	5,498
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	1,945	2,108	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	4.786	4.786	4.786
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,232,138	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESCO PLC	15.96x	0.54x	7.99x	3.24%	40.64B
WALMART INC.	39.39x	1.27x	19.51x	0.87%	909B
LOBLAW COMPANIES LIMITED	28.85x	1.22x	10.6x	0.94%	54.05B
SYSCO CORPORATION	20.43x	0.61x	11.52x	2.64%	39.06B
AHOLD DELHAIZE N.V.	13.31x	0.5x	6.31x	3.49%	36.56B
KROGER CO. (THE)	11.64x	0.34x	6.16x	2.51%	36.04B
WOOLWORTHS GROUP LIMITED	45.39x	0.89x	10.43x	2.4%	33.44B
GEORGE WESTON LIMITED	22.78x	0.76x	6.5x	1.35%	27.85B
AEON CO., LTD.	51.7x	0.62x	10.49x	1.04%	23.78B
US FOODS HOLDING CORP.	24.7x	0.63x	12.36x	-.--%	21.42B
Average	27.42x	0.74x	10.19x	1.85%	122.2B
Weighted average by Cap.	35.71x	1.13x	16.84x	1.18%