|
Delayed
OTC Markets
11:20:20 2026-08-10 EDT
|
5-day change | 1st Jan Change | ||
| 3.435 USD | -14.12% |
|
0.00% | -60.38% |
| 12:06pm | Melrose soars and stocks climb as oil price cools | AN |
| 07:37am | FTSE indexes close higher as housing stocks shine | RE |
Company Valuation: Vistry Group PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,621 | 2,162 | 3,166 | 1,892 | 2,051 | 852.5 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -58.44% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 854.8 | 760.2 | 662.4 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -62.73% | -11.07% | -12.86% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | 8.13x | 7.06x | 5.61x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.26x | 0.25x | 0.24x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | -0.4x | 0.5x | 0.2x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.2x | 0.2x | 0.19x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.21x | 0.18x | 0.15x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 2.61x | 2.26x | 1.77x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.08x | 2.7x | 2.12x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 3.03x | 4.39x | 4.15x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 33% | 22.8% | 24.1% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0411 | 0.1633 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 1.53% | 6.08% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | 0.3304 | 0.3803 | 0.4792 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 10.8% | 34.1% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 4,166 | 4,242 | 4,432 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 327.8 | 335.6 | 374.8 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 277.2 | 281.6 | 313 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | 106.6 | 127.4 | 157.9 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 2.298 | -92.31 | -190.1 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.686 | 2.686 | 2.686 |
| Nbr of stocks (in thousands) | 221,404 | 345,711 | 345,068 | 330,844 | 319,839 | 317,387 | - | - |
| Announcement Date | 3/2/22 | 3/22/23 | 3/14/24 | 3/26/25 | 3/4/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.28x | 1.36x | 10.38x | 1.2% | 41.67B | |
| 12.74x | - | - | 0.79% | 24.3B | |
| 10.57x | 0.96x | 9.1x | 3.8% | 18.3B | |
| 10.26x | 0.84x | 9.14x | 4.17% | 14.18B | |
| 11.55x | 1.38x | 8.21x | 0.69% | 13.62B | |
| 13.66x | 0.83x | 6.66x | 3.1% | 6.7B | |
| 14.35x | 0.61x | 6.25x | 1.86% | 6B | |
| 13.62x | 0.71x | 10.62x | 3.69% | 5.22B | |
| 11.61x | 0.93x | 7.24x | 5.24% | 5.08B | |
| Average | 12.51x | 0.95x | 8.45x | 2.73% | 15.01B | |
| Weighted average by Cap. | 12.65x | 1.10x | 9.16x | 2.11% |
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
- BVS Stock
- BVHMY Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
