Valuation 3i Group plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:06 2026-07-10 am EDT			5-day change	1st Jan Change
2,704.00 ^GBX	+1.73%		+3.56%	-17.13%

Jul. 09	BofA: 3i Group Valuation Still 'Highly Compelling'; Forecasts Adjusted	MT
Jul. 02	UK Stocks-Factors to watch on July 2	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,427	16,223	27,089	34,910	24,816	26,723	-	-
Change	-	20.82%	66.98%	28.87%	-28.91%	7.68%	-	-
Enterprise Value (EV) ¹	14,173	16,586	27,895	35,681	25,363	28,027	28,174	28,177
Change	-	17.03%	68.18%	27.91%	-28.92%	10.5%	0.52%	0.01%
P/E	3.35x	3.56x	7.08x	6.95x	4.53x	4.88x	4.15x	3.49x
PBR	1.05x	0.96x	1.34x	1.42x	0.8x	0.78x	0.7x	0.63x
PEG	-	0.2x	-0.4x	0.2x	1.31x	4.37x	0.2x	0.2x
Capitalization / Revenue	2.97x	3.54x	7.06x	6.7x	4.54x	4.73x	3.82x	3.29x
EV / Revenue	3.13x	3.62x	7.27x	6.85x	4.64x	4.97x	4.03x	3.46x
EV / EBITDA	3.2x	3.34x	6.83x	6.98x	-	4.96x	3.84x	3.44x
EV / EBIT	3.21x	3.35x	6.84x	7x	4.76x	5.47x	4.59x	4.13x
EV / FCF	28.3x	17.3x	76.8x	49.6x	25x	40x	52.7x	66.5x
FCF Yield	3.53%	5.79%	1.3%	2.02%	4.01%	2.5%	1.9%	1.5%
Dividend per Share ²	0.465	0.53	0.61	0.73	0.845	0.9467	1.056	1.131
Rate of return	3.35%	3.15%	2.17%	2.02%	3.47%	3.56%	3.97%	4.26%
EPS ²	4.143	4.738	3.967	5.206	5.386	5.446	6.4	7.613
Distribution rate	11.2%	11.2%	15.4%	14%	15.7%	17.4%	16.5%	14.9%
Net sales ¹	4,525	4,585	3,839	5,211	5,464	5,645	6,989	8,134
EBITDA ¹	4,424	4,962	4,085	5,110	-	5,649	7,337	8,192
EBIT ¹	4,417	4,956	4,077	5,098	5,324	5,121	6,142	6,825
Net income ¹	4,012	4,577	3,832	5,045	5,302	4,949	6,248	6,886
Net Debt ¹	746	363	806	771	547	1,304	1,451	1,454
Reference price ²	13.88	16.85	28.09	36.16	24.38	26.58	26.58	26.58
Nbr of stocks (in thousands)	967,033	962,816	964,370	965,418	1,017,890	1,005,380	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/15/25	5/14/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
3I GROUP PLC	4.88x	4.97x	4.96x	3.56%	35.8B
UBS GROUP AG	15.39x	3.52x	-	2.35%	158B
BLACKROCK, INC.	20.21x	5.42x	11.85x	2.23%	158B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.16x	7.48x	-	1.5%	105B
BROOKFIELD ASSET MANAGEMENT LTD.	25.13x	11.68x	20.04x	4.31%	73.66B
STATE STREET CORPORATION	14.33x	5.29x	-	1.94%	49.86B
AMERIPRISE FINANCIAL, INC.	11.79x	1.72x	5.33x	1.33%	44.96B
NORTHERN TRUST CORPORATION	13.96x	5.42x	17.89x	1.81%	33.84B
T. ROWE PRICE GROUP, INC.	11.22x	2.68x	6.76x	4.43%	25.08B
Average	14.90x	5.35x	11.14x	2.61%	75.95B
Weighted average by Cap.	16.74x	5.59x	12.23x	2.42%