Company Valuation: Drax Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,245 1,488 2,415 2,818 1,884 2,309 2,309 -
Change - 19.54% 62.24% 16.68% -33.13% 22.54% 0% -
Enterprise Value (EV) 1 2,119 2,295 3,459 4,024 2,968 3,324 3,179 3,051
Change - 8.3% 50.74% 16.33% -26.23% 11.98% -4.35% -4.05%
P/E ratio 3,140x -9.42x 44.8x 34.3x 3.51x 5.01x 6.15x 8.06x
PBR 0.73x 1.11x 1.88x 2.15x 0.96x 1.02x 0.9x 0.85x
PEG - 0x -0x 0.7x 0x -0.52x -0.3x -0.3x
Capitalization / Revenue 0.26x 0.35x 0.47x 0.36x 0.23x 0.29x 0.31x 0.35x
EV / Revenue 0.45x 0.54x 0.68x 0.52x 0.37x 0.42x 0.42x 0.46x
EV / EBITDA 5.17x 5.57x 8.69x 5.5x 2.45x 3.19x 3.66x 4.45x
EV / EBIT 10.5x 11.8x 20.3x 8.57x 3.8x 4.18x 5.21x 7.16x
EV / FCF 8.76x 17.4x 35.7x 122x 7.51x 10.5x 6.15x 7.65x
FCF Yield 11.4% 5.74% 2.8% 0.82% 13.3% 9.54% 16.3% 13.1%
Dividend per Share 2 0.159 0.171 0.188 0.21 0.231 0.2592 0.2834 0.3079
Rate of return 5.06% 4.56% 3.11% 2.99% 4.72% 4.1% 4.48% 4.87%
EPS 2 0.001 -0.398 0.135 0.205 1.395 1.261 1.028 0.7843
Distribution rate 15,900% -43% 139% 102% 16.6% 20.6% 27.6% 39.3%
Net sales 1 4,713 4,245 5,088 7,775 8,125 7,948 7,534 6,630
EBITDA 1 409.8 412 398 731 1,214 1,041 868.3 685.8
EBIT 1 201.9 194.6 170.1 469.4 781.6 795.4 610.5 426.2
Net income 1 0.5 -157.9 79.7 85.1 562.2 494.7 390.7 286.3
Net Debt 1 873.6 806.1 1,044 1,206 1,084 1,015 870.5 741.7
Reference price 2 3.140 3.750 6.050 7.030 4.897 6.325 6.325 6.325
Nbr of stocks (in thousands) 396,538 396,930 399,167 400,811 384,777 365,045 365,045 -
Announcement Date 2/27/20 2/25/21 2/24/22 2/23/23 2/29/24 - - -
1GBP in Million2GBP
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
5.01x0.42x3.19x4.1% 2.9B
19.96x8.08x13.86x3% 141B
54.21x2.54x29.95x0.2% 102B
29.53x4.54x22.62x0.45% 97.45B
21.55x6.1x13.66x3.3% 95.08B
19.25x5.57x12.24x3.66% 88.02B
14.81x2.78x8.36x4.55% 87.82B
10.08x1.4x5.49x6.63% 73.29B
27.64x4.15x13.98x0.53% 56.36B
17.11x4.8x11.57x3.75% 53.73B
Average 21.92x 4.04x 13.49x percentage-no-prefix 79.79B
Weighted average by Cap. 24.45x 4.70x 15.23x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. DRX Stock
  4. Valuation Drax Group plc