|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 302.20 GBX | +2.72% |
|
+10.91% | -53.07% |
| 07-28 | Bravura Admitted to Trading on London's AIM | MT |
| 07-17 | Twentyfour Income chair buys GBP80,000 in shares | 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 | 933.8 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -54.48% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 936.1 | 841.4 | 743.7 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -59.19% | -10.11% | -11.62% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | 8.91x | 7.74x | 6.14x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.28x | 0.27x | 0.26x |
| 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 | 0.22x | 0.22x | 0.21x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.22x | 0.2x | 0.17x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 2.86x | 2.51x | 1.98x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.33x | 2.98x | 2.37x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 3.32x | 4.85x | 4.66x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 30.1% | 20.6% | 21.5% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0411 | 0.1633 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 1.4% | 5.55% |
| 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 | 4,197 | 4,270 | 4,469 |
| 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 | 281 | 281.9 | 313.3 |
| 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 | 2.942 | 2.942 | 2.942 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.91x | 0.22x | 2.86x | -.--% | 1.24B | |
| 14.1x | 1.34x | 10.26x | 1.22% | 41.16B | |
| 13x | - | - | 0.77% | 24.8B | |
| 11.57x | 0.94x | 8.95x | 3.6% | 18.56B | |
| 11.06x | 0.88x | 9.59x | 3.87% | 14.84B | |
| 11.76x | 1.43x | 8.55x | 0.68% | 14.04B | |
| 14.22x | 0.86x | 6.93x | 2.97% | 6.8B | |
| 13.15x | 0.57x | 5.79x | 1.99% | 5.46B | |
| 9.52x | 0.78x | 11.13x | 3.55% | 5.26B | |
| 10.92x | 0.9x | 6.78x | 5.62% | 4.7B | |
| Average | 11.82x | 0.88x | 7.87x | 2.43% | 13.69B | |
| Weighted average by Cap. | 12.62x | 1.10x | 9.13x | 2.04% |
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
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
