|
Market Closed -
London S.E.
11:35:11 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 90.60 GBX | +4.02% |
|
+14.97% | -8.76% |
| 04:51am | WINNERS & LOSERS: Drax jumps on AI deal, AB Foods falls on outlook | AN |
| 10-29 | Casino firm Rank counts GBP9 million annual hit of UK budget | AN |
Company Valuation: The Rank Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 401 | 414.1 | 318.5 | 623 | 444 | 405.6 | - | - |
| Change | - | 3.27% | -23.08% | 95.57% | -28.72% | -8.65% | - | - |
| Enterprise Value (EV) 1 | 563.6 | 587 | 451 | 753.8 | 591.2 | 524.2 | 514 | 498.3 |
| Change | - | 4.15% | -23.16% | 67.12% | -21.56% | -11.34% | -1.95% | -3.05% |
| P/E | - | -4.33x | 25.2x | 14x | 15.1x | 9.72x | 7.7x | 6.48x |
| PBR | - | - | 0.94x | 1.65x | 1.15x | 1x | 0.93x | 0.86x |
| PEG | - | - | -0x | 0x | -0.4x | 0.2x | 0.3x | 0.3x |
| Capitalization / Revenue | 0.62x | 0.61x | 0.43x | 0.78x | 0.53x | 0.46x | 0.44x | 0.41x |
| EV / Revenue | 0.88x | 0.86x | 0.61x | 0.95x | 0.71x | 0.6x | 0.55x | 0.51x |
| EV / EBITDA | 5.26x | 7.41x | 4.8x | 6.47x | 4.27x | 3.98x | 3.59x | 3.14x |
| EV / EBIT | 14.2x | 30.7x | 9.74x | 11.8x | 7.52x | 7.54x | 6.47x | 5.33x |
| EV / FCF | 4.92x | 14.5x | 6.78x | 11.2x | 9.6x | 9.64x | 8.53x | 6.69x |
| FCF Yield | 20.3% | 6.92% | 14.7% | 8.94% | 10.4% | 10.4% | 11.7% | 15% |
| Dividend per Share 2 | - | - | - | 0.026 | 0.035 | 0.035 | 0.0405 | 0.0494 |
| Rate of return | - | - | - | 1.95% | 3.69% | 4.02% | 4.65% | 5.67% |
| EPS 2 | - | -0.204 | 0.027 | 0.095 | 0.063 | 0.0896 | 0.1132 | 0.1345 |
| Distribution rate | - | - | - | 27.4% | 55.6% | 39.1% | 35.8% | 36.7% |
| Net sales 1 | 644 | 681.9 | 734.7 | 795.4 | 835 | 879.4 | 932.2 | 984.9 |
| EBITDA 1 | 107.2 | 79.2 | 94 | 116.5 | 138.3 | 131.7 | 143 | 158.7 |
| EBIT 1 | 39.8 | 19.1 | 46.3 | 63.7 | 78.6 | 69.5 | 79.42 | 93.57 |
| Net income 1 | - | -95.7 | 12.5 | 44.6 | 29.9 | 42.57 | 51.65 | 64.04 |
| Net Debt 1 | 162.6 | 172.9 | 132.5 | 130.8 | 147.2 | 118.6 | 108.4 | 92.73 |
| Reference price 2 | 0.8560 | 0.8840 | 0.6800 | 1.3300 | 0.9490 | 0.8710 | 0.8710 | 0.8710 |
| Nbr of stocks (in thousands) | 468,430 | 468,430 | 468,430 | 468,388 | 467,875 | 465,656 | - | - |
| Announcement Date | 8/18/22 | 8/17/23 | 8/15/24 | 8/14/25 | 8/13/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.72x | 0.6x | 3.98x | 4.02% | 544M | |
| 25.35x | 6.5x | 15.22x | 1.55% | 27.24B | |
| 15.03x | 2.71x | 7.44x | 3.11% | 23.95B | |
| 13.7x | 2.32x | 8.12x | 5.43% | 18.56B | |
| 14.47x | 6.5x | 9.93x | 3.38% | 15.72B | |
| -77.94x | 1.42x | 9.84x | -.--% | 15.21B | |
| 13.21x | 2.09x | 8.07x | 9.18% | 11.36B | |
| -375.26x | 1.71x | 17.33x | -.--% | 10.83B | |
| 34.14x | 3.86x | 18.39x | 3.11% | 8.49B | |
| Average | -36.40x | 3.08x | 10.92x | 3.31% | 14.66B | |
| Weighted average by Cap. | -24.80x | 3.67x | 11.27x | 3.06% |
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
- RNK Stock
- Valuation The Rank Group Plc
Select your edition
All financial news and data tailored to specific country editions
