|
Real-time Estimate
Cboe Europe
11:03:42 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 1,540.50 GBX | -0.10% |
|
-1.03% | +28.81% |
| 11-09 | Weekly earnings agenda: SoftBank, CoreWeave, Nebius… AI looking for reassurance |  |
| 11-09 | Berenberg raises Autotrader and likes Rightmove | AN |
Company Valuation: United Utilities Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,668 | 7,228 | 7,017 | 6,877 | 8,967 | 11,455 | - | - |
| Change | - | -5.74% | -2.92% | -1.99% | 30.39% | 27.75% | - | - |
| Enterprise Value (EV) 1 | 15,238 | 15,429 | 15,780 | 16,222 | 18,910 | 21,683 | 23,178 | 24,833 |
| Change | - | 1.25% | 2.27% | 2.8% | 16.57% | 14.67% | 6.89% | 7.14% |
| P/E | -135x | 35.3x | 55.3x | 26x | 15.3x | 16.2x | 15.7x | 15x |
| PBR | 2.59x | 2.88x | 3.41x | 3.44x | 4x | 3.57x | 3.35x | 3.12x |
| PEG | - | -0x | -1.5x | 0x | 0x | 1.5x | 4.37x | 3.25x |
| Capitalization / Revenue | 4.12x | 3.96x | 3.6x | 3.21x | 3.43x | 4.15x | 3.95x | 3.69x |
| EV / Revenue | 8.18x | 8.46x | 8.09x | 7.56x | 7.23x | 7.85x | 8x | 7.99x |
| EV / EBITDA | 14.8x | 17.8x | 17.2x | 14.8x | 12.1x | 13.2x | 13.1x | 12.8x |
| EV / EBIT | 25x | 35x | 32.9x | 25.7x | 17.2x | 20x | 20.2x | 19.8x |
| EV / FCF | 46.8x | 138x | -3,586x | -230x | -172x | -38.6x | -25x | -26.9x |
| FCF Yield | 2.14% | 0.72% | -0.03% | -0.43% | -0.58% | -2.59% | -4% | -3.72% |
| Dividend per Share 2 | 0.435 | 0.4551 | 0.4978 | 0.5185 | 0.5366 | 0.5543 | 0.5708 | 0.5872 |
| Rate of return | 3.87% | 4.29% | 4.84% | 5.14% | 4.08% | 3.59% | 3.7% | 3.81% |
| EPS 2 | -0.083 | 0.3 | 0.186 | 0.388 | 0.858 | 0.9509 | 0.985 | 1.031 |
| Distribution rate | -524% | 152% | 268% | 134% | 62.5% | 58.3% | 57.9% | 57% |
| Net sales 1 | 1,863 | 1,824 | 1,950 | 2,145 | 2,616 | 2,760 | 2,897 | 3,107 |
| EBITDA 1 | 1,028 | 864.4 | 919 | 1,096 | 1,560 | 1,646 | 1,770 | 1,947 |
| EBIT 1 | 610 | 440.8 | 480.2 | 631.5 | 1,099 | 1,086 | 1,145 | 1,252 |
| Net income 1 | -56.8 | 204.9 | 126.9 | 264.7 | 586.8 | 688.3 | 719.4 | 774.7 |
| Net Debt 1 | 7,570 | 8,201 | 8,763 | 9,345 | 9,943 | 10,228 | 11,723 | 13,378 |
| Reference price 2 | 11.24 | 10.60 | 10.29 | 10.08 | 13.15 | 15.42 | 15.42 | 15.42 |
| Nbr of stocks (in thousands) | 681,888 | 681,888 | 681,888 | 681,888 | 681,888 | 742,864 | - | - |
| Announcement Date | 5/26/22 | 5/25/23 | 5/16/24 | 5/15/25 | 4/30/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.22x | 7.85x | 13.17x | 3.59% | 15.26B | |
| 24.79x | 8.39x | 14.76x | 2.34% | 29.94B | |
| 16.37x | 5.49x | 8.95x | 3.05% | 17.13B | |
| 20.79x | 6.89x | 13.86x | 3.95% | 13.27B | |
| 20.64x | 8.59x | 15.33x | 3.12% | 12.94B | |
| 10.97x | 3.02x | 5.73x | 5.93% | 6.91B | |
| 14.47x | 5.29x | 11.06x | 5.59% | 4.26B | |
| 24.25x | - | - | 2.33% | 3.56B | |
| 15.69x | 3.63x | 8.67x | 3.56% | 3.59B | |
| 10.08x | - | - | - | 3.24B | |
| Average | 17.43x | 6.14x | 11.44x | 3.72% | 11B | |
| Weighted average by Cap. | 19.31x | 7.01x | 12.55x | 3.33% |
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
- UU. Stock
- Valuation United Utilities Group PLC
Select your edition
All financial news and data tailored to specific country editions
