Company Valuation: YouGov plc

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,404 1,212 1,116 535.4 365.4 285.9 - -
Change - -13.64% -7.95% -52.02% -31.75% -21.76% - -
Enterprise Value (EV) 1 1,368 1,175 1,009 681.8 532.5 438.9 411.1 375.8
Change - -14.14% -14.15% -32.4% -21.9% -17.57% -6.33% -8.59%
P/E 123x 71.1x 31.5x -231x 27.6x 16.7x 10.7x 8.47x
PBR 12.3x 9.6x 5.54x 2.99x 1.91x 1.37x 1.2x 1.03x
PEG - 1.4x 0x 2x -0x 0.6x 0.2x 0.3x
Capitalization / Revenue 8.31x 5.48x 4.32x 1.6x 0.94x 0.72x 0.7x 0.68x
EV / Revenue 8.1x 5.31x 3.9x 2.03x 1.37x 1.11x 1.01x 0.89x
EV / EBITDA 29.8x 19.1x 13.7x 8.84x 6.01x 5.35x 4.55x 3.88x
EV / EBIT 53.7x 32.4x 20.9x 13.7x 8.77x 8.29x 6.97x 5.85x
EV / FCF 54.3x 30.8x 24.1x 19.7x 11.6x 15.7x 10.1x 8.26x
FCF Yield 1.84% 3.24% 4.14% 5.08% 8.6% 6.36% 9.89% 12.1%
Dividend per Share 2 0.06 0.07 0.0875 0.09 0.0925 0.0617 0.063 0.0813
Rate of return 0.47% 0.64% 0.9% 1.95% 2.96% 2.53% 2.58% 3.33%
EPS 2 0.103 0.154 0.308 -0.02 0.113 0.1457 0.2282 0.2881
Distribution rate 58.3% 45.5% 28.4% -450% 81.9% 42.3% 27.6% 28.2%
Net sales 1 169 221.1 258.3 335.3 388.9 395 405.9 420.9
EBITDA 1 45.9 61.6 73.6 77.1 88.6 82.08 90.38 96.95
EBIT 1 25.5 36.3 48.3 49.6 60.7 52.93 59.02 64.2
Net income 1 11.5 17.1 34.5 -2.4 13.4 17.28 23.99 28.89
Net Debt 1 -35.5 -37.4 -107.2 146.4 167.1 153 125.2 89.92
Reference price 2 12.675 10.950 9.700 4.620 3.120 2.440 2.440 2.440
Nbr of stocks (in thousands) 110,746 110,702 115,028 115,880 117,108 117,159 - -
Announcement Date 10/19/21 10/11/22 10/10/23 10/29/24 10/14/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.75x1.11x5.35x2.53% 385M
64.06x - - - 491M
-13.4x0.33x5.35x - 200M
Average 22.47x 0.72x 5.35x 2.53% 358.59M
Weighted average by Cap. 32.72x 0.84x 5.35x 2.53%

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

  1. Stock Market
  2. Stocks
  3. YOU Stock
  4. Valuation YouGov plc