Valuation BT Group plc

Equities

Market Closed - London S.E. Other stock markets 11:35:14 2025-11-10 am EST			5-day change	1st Jan Change
177.10 ^GBX	-1.25%		-3.22%	+22.94%

Nov. 10	FTSE 100 at new high amid US shutdown optimism	AN
Nov. 10	SSP chair to depart; Hays CEO goes on medical leave	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,236	18,086	14,344	10,700	16,251	17,339	-	-
Change	-	18.7%	-20.69%	-25.4%	51.88%	6.7%	-	-
Enterprise Value (EV) ¹	33,038	36,095	33,203	30,179	36,067	36,850	36,751	36,216
Change	-	9.25%	-8.01%	-9.11%	19.51%	2.17%	-0.27%	-1.45%
P/E ratio	10.5x	14.1x	7.71x	12.8x	15.6x	11.9x	11.3x	11.2x
PBR	1.31x	1.18x	0.98x	0.86x	1.28x	1.32x	1.28x	1.23x
PEG	-	-1.1x	0.2x	-0.2x	0.7x	0.3x	1.94x	16.29x
Capitalization / Revenue	0.71x	0.87x	0.69x	0.51x	0.8x	0.87x	0.87x	0.88x
EV / Revenue	1.55x	1.73x	1.61x	1.45x	1.77x	1.85x	1.85x	1.83x
EV / EBITDA	4.46x	4.76x	4.19x	3.73x	4.39x	4.49x	4.45x	4.35x
EV / EBIT	10.8x	11.4x	10.5x	9.43x	11x	11.1x	10.8x	10.4x
EV / FCF	31.2x	27.7x	25x	23.6x	22.6x	24.2x	17.7x	15.1x
FCF Yield	3.21%	3.61%	4%	4.24%	4.43%	4.13%	5.65%	6.61%
Dividend per Share ²	-	0.077	0.077	0.08	0.0816	0.0838	0.0865	0.0895
Rate of return	-	4.23%	5.28%	7.3%	4.92%	4.73%	4.89%	5.05%
EPS ²	0.148	0.129	0.189	0.086	0.106	0.1484	0.1571	0.1582
Distribution rate	-	59.7%	40.7%	93%	77%	56.4%	55.1%	56.6%
Net sales ¹	21,370	20,845	20,669	20,835	20,370	19,935	19,822	19,799
EBITDA ¹	7,415	7,577	7,928	8,100	8,209	8,212	8,263	8,317
EBIT ¹	3,068	3,172	3,175	3,201	3,276	3,324	3,399	3,474
Net income ¹	1,472	1,274	1,905	855	1,054	1,348	1,555	1,659
Net Debt ¹	17,802	18,009	18,859	19,479	19,816	19,511	19,411	18,877
Reference price ²	1.548	1.822	1.458	1.096	1.658	1.771	1.771	1.771
Nbr of stocks (in thousands)	9,842,547	9,926,432	9,837,816	9,758,030	9,798,437	9,790,742	-	-
Announcement Date	5/13/21	5/12/22	5/18/23	5/16/24	5/22/25	-	-	-

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.($)
BT GROUP PLC	11.93x	1.85x	4.49x	4.73%	22.82B
CHINA MOBILE LIMITED	12.1x	1.43x	4.39x	6.15%	248B
VERIZON COMMUNICATIONS, INC.	8.68x	2.23x	6.14x	6.86%	168B
DEUTSCHE TELEKOM AG	14.14x	2.15x	5.06x	3.78%	147B
CHINA TELECOM CORPORATION LIMITED	14.1x	0.89x	3.23x	5.24%	85.64B
NTT, INC.	11.46x	1.66x	6.71x	3.53%	80.84B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.74x	2.06x	5.2x	3.23%	69.52B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.12x	5.8x	21.07x	3.97%	58.3B
SAUDI TELECOM COMPANY	15.49x	2.7x	8.56x	5.02%	58.35B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	12.24x	2.75x	6.23x	4.58%	44.46B
Average	13.80x	2.35x	7.11x	4.71%	98.27B
Weighted average by Cap.	12.99x	2.10x	6.26x	5.11%