|
Market Closed -
London S.E.
11:35:05 2026-09-28 EDT
|
5-day change | 1st Jan Change | ||
| 192.30 GBX | -1.03% |
|
-4.33% | -12.75% |
| 09-14 | Barclays Downgrades Trainline to Underweight, Lowers PT | MT |
| 09-14 | KBW cuts HSBC and raises Standard Chartered | AN |
Company Valuation: Trainline plc
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 974.4 | 1,198 | 1,425 | 1,324 | 740.7 | 661.2 | - | - |
| Change | - | 22.97% | 18.94% | -7.1% | -44.05% | -10.74% | - | - |
| Enterprise Value (EV) 1 | 1,065 | 1,299 | 1,489 | 1,407 | 942.9 | 863.7 | 804.9 | 727.6 |
| Change | - | 21.96% | 14.67% | -5.49% | -33% | -8.4% | -6.81% | -9.61% |
| P/E | -81.8x | 57.1x | 43.7x | 24.2x | 10.2x | 9.06x | 8x | 7.58x |
| PBR | 3.75x | 4.16x | 4.63x | 5x | 3.99x | 4.01x | 3.05x | 2.3x |
| PEG | - | -0x | 0.8x | 0.3x | 0.2x | 0.8x | 0.6x | 1.35x |
| Capitalization / Revenue | 5.17x | 3.66x | 3.59x | 2.99x | 1.64x | 1.48x | 1.43x | 1.37x |
| EV / Revenue | 5.65x | 3.97x | 3.75x | 3.18x | 2.08x | 1.93x | 1.74x | 1.51x |
| EV / EBITDA | 27.3x | 15.1x | 12.2x | 8.84x | 5.34x | 4.72x | 4.29x | 3.78x |
| EV / EBIT | -302x | 28.9x | 18.5x | 12.1x | 6.94x | 6.24x | 5.71x | 5.02x |
| EV / FCF | 6.42x | 167x | 17.6x | 14.5x | 9.78x | 9.04x | 6.61x | 6.15x |
| FCF Yield | 15.6% | 0.6% | 5.69% | 6.92% | 10.2% | 11.1% | 15.1% | 16.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0249 | 0.0448 | 0.0709 | 0.1266 | 0.1913 | 0.2122 | 0.2403 | 0.2538 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 188.5 | 327.1 | 396.7 | 442.1 | 452.7 | 447.6 | 463 | 482.4 |
| EBITDA 1 | 39.05 | 86.1 | 122.1 | 159.1 | 176.6 | 182.9 | 187.7 | 192.2 |
| EBIT 1 | -3.53 | 44.93 | 80.47 | 116 | 135.8 | 138.4 | 141 | 144.9 |
| Net income 1 | -11.9 | 21.22 | 33.99 | 58.35 | 79.81 | 75.99 | 79.48 | 82.12 |
| Net Debt 1 | 90.32 | 100.4 | 63.94 | 83.4 | 202.2 | 202.6 | 143.8 | 66.44 |
| Reference price 2 | 2.036 | 2.557 | 3.096 | 3.066 | 1.953 | 1.923 | 1.923 | 1.923 |
| Nbr of stocks (in thousands) | 478,581 | 468,581 | 460,309 | 431,795 | 379,260 | 343,818 | - | - |
| Announcement Date | 5/5/22 | 5/4/23 | 5/3/24 | 5/7/25 | 5/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.16x | 1.95x | 4.76x | -.--% | 885M | |
| 15.61x | 4.35x | 11.72x | 1.03% | 123B | |
| 14.26x | 1.83x | 7.2x | 0.72% | 31.71B | |
| 24.51x | 1.8x | 7.49x | 0.82% | 24.83B | |
| 95.98x | 4.03x | 22.7x | 0% | 4.4B | |
| 47.67x | 4.4x | 27.87x | -.--% | 1.89B | |
| 34.64x | 1.31x | 6.66x | 0.4% | 1.47B | |
| 10.01x | 0.69x | 4.1x | 4.91% | 1.45B | |
| 31.14x | 0.67x | 4.6x | -.--% | 986M | |
| 17.72x | 0.78x | 8.73x | 3.27% | 911M | |
| Average | 30.07x | 2.18x | 10.58x | 1.11% | 19.17B | |
| Weighted average by Cap. | 18.86x | 3.50x | 10.66x | 0.94% |
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
- TRN Stock
- Valuation Trainline plc
Select your edition
All financial news and data tailored to specific country editions
