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 1,116 535.4 365.4 292.9 - -
Change - -13.64% -7.95% -52.02% -31.75% -19.84% - -
Enterprise Value (EV) 1 1,368 1,175 1,009 681.8 532.5 449.1 419.7 381.4
Change - -14.14% -14.15% -32.4% -21.9% -15.66% -6.54% -9.13%
P/E 123x 71.1x 31.5x -231x 27.6x 17x 10.9x 8.68x
PBR 12.3x 9.6x 5.54x 2.99x 1.91x 1.41x 1.23x 1.05x
PEG - 1.4x 0x 2x -0x 0.6x 0.2x 0.3x
Capitalization / Revenue 8.31x 5.48x 4.32x 1.6x 0.94x 0.74x 0.72x 0.69x
EV / Revenue 8.1x 5.31x 3.9x 2.03x 1.37x 1.14x 1.03x 0.9x
EV / EBITDA 29.8x 19.1x 13.7x 8.84x 6.01x 5.43x 4.63x 3.93x
EV / EBIT 53.7x 32.4x 20.9x 13.7x 8.77x 8.48x 7.13x 5.92x
EV / FCF 54.3x 30.8x 24.1x 19.7x 11.6x 16x 10.3x 8.38x
FCF Yield 1.84% 3.24% 4.14% 5.08% 8.6% 6.26% 9.68% 11.9%
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% 2.47% 2.52% 3.25%
EPS 2 0.103 0.154 0.308 -0.02 0.113 0.1471 0.2295 0.2881
Distribution rate 58.3% 45.5% 28.4% -450% 81.9% 41.9% 27.4% 28.2%
Net sales 1 169 221.1 258.3 335.3 388.9 395.6 406.8 421.8
EBITDA 1 45.9 61.6 73.6 77.1 88.6 82.63 90.72 97.17
EBIT 1 25.5 36.3 48.3 49.6 60.7 52.93 58.9 64.37
Net income 1 11.5 17.1 34.5 -2.4 13.4 14.92 21.31 26.54
Net Debt 1 -35.5 -37.4 -107.2 146.4 167.1 156.2 126.8 88.5
Reference price 2 12.675 10.950 9.700 4.620 3.120 2.500 2.500 2.500
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.($)
17x1.14x5.43x2.47% 392M
64.65x - - - 495M
-13.39x0.33x5.34x - 200M
Average 22.75x 0.73x 5.39x 2.47% 362.64M
Weighted average by Cap. 33.10x 0.86x 5.40x 2.47%

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