|
Market Closed -
OTC Markets
09:41:42 2026-10-02 EDT
|
5-day change | 1st Jan Change | ||
| 3.230 USD | -7.71% |
|
-5.83% | -62.75% |
| 10-01 | RBC Raises Vistry Group PT, Maintains Underperform Rating | MT |
| 10-01 | BofA cuts Babcock; Panmure ups Greggs | AN |
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 | 766.8 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -62.62% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 817.5 | 696.5 | 586.7 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -64.36% | -14.8% | -15.76% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -0.89x | 7.36x | 6.07x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.32x | 0.25x | 0.24x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.19x | 0.19x | 0.19x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.21x | 0.17x | 0.15x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 2.85x | 2.15x | 1.64x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.71x | 2.56x | 1.94x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.22x | 3.84x | 2.98x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 23.7% | 26.1% | 33.6% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.00896 | 0.075 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.37% | 3.1% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.703 | 0.3283 | 0.3981 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 2.73% | 18.8% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,967 | 4,038 | 3,984 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 286.6 | 323.4 | 357.5 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 220.3 | 272.6 | 302.5 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 102.4 | 127.2 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 50.66 | -70.31 | -180.1 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.416 | 2.416 | 2.416 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.95x | 1.24x | 9.57x | 1.33% | 37.76B | |
| 11.46x | - | - | 0.88% | 21.69B | |
| 16.44x | 0.72x | 11.29x | 2.51% | 19.19B | |
| 9.64x | 0.91x | 8.57x | 4.63% | 16.84B | |
| 16.71x | 1.71x | 11.79x | -.--% | 15.97B | |
| 9.51x | 0.8x | 8.65x | 4.38% | 13.61B | |
| 10.74x | 1.28x | 7.64x | 0.75% | 12.59B | |
| 12.8x | 0.79x | 6.33x | 3.28% | 6.4B | |
| Average | 12.53x | 1.06x | 9.12x | 2.22% | 18.01B | |
| Weighted average by Cap. | 12.70x | 1.11x | 9.52x | 1.98% |
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
