Valuation Drax Group plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 07:43:00 2026-06-12 am EDT			5-day change	1st Jan Change
778.00 ^GBX	-0.45%		-2.08%	-6.99%

Jun. 05	Jefferies raises CMC; RBC cuts discoverIE	AN
Jun. 01	Stocks slide, oil spikes, as peace talks falter	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,415	2,818	1,884	2,396	2,849	2,628	-	-
Change	-	16.68%	-33.13%	27.15%	18.91%	-7.77%	-	-
Enterprise Value (EV) ¹	3,459	4,024	2,968	3,388	3,633	3,466	3,030	3,094
Change	-	16.33%	-26.23%	14.14%	7.22%	-4.58%	-12.59%	2.13%
P/E Ratio	44.8x	34.3x	3.51x	4.81x	41.4x	9.85x	14x	12.3x
PBR	1.88x	2.15x	0.96x	1.15x	1.66x	1.45x	1.43x	1.4x
PEG	-	0.7x	0x	-1.43x	-0.5x	0x	-0.5x	0.9x
Capitalization / Revenue	0.47x	0.36x	0.23x	0.39x	0.53x	0.48x	0.54x	0.56x
EV / Revenue	0.68x	0.52x	0.37x	0.55x	0.67x	0.63x	0.62x	0.66x
EV / EBITDA	8.69x	5.5x	2.45x	3.18x	3.84x	5.15x	5.43x	5.47x
EV / EBIT	20.3x	8.57x	3.8x	4.23x	5.41x	8.18x	9.76x	9.9x
EV / FCF	35.7x	122x	7.51x	7.06x	6.88x	15.2x	5.17x	32.9x
FCF Yield	2.8%	0.82%	13.3%	14.2%	14.5%	6.58%	19.3%	3.04%
Dividend per Share ²	0.188	0.21	0.231	0.26	0.29	0.3156	0.3454	0.375
Rate of return	3.11%	2.99%	4.72%	4.01%	3.46%	4.04%	4.42%	4.8%
EPS ²	0.135	0.205	1.395	1.348	0.202	0.7931	0.5569	0.6367
Distribution rate	139%	102%	16.6%	19.3%	144%	39.8%	62%	58.9%
Net sales ¹	5,088	7,775	8,125	6,162	5,391	5,462	4,865	4,697
EBITDA ¹	398	731	1,214	1,064	947	673.5	557.5	565.3
EBIT ¹	170.1	469.4	781.6	800.2	671.2	423.9	310.6	312.6
Net income ¹	79.7	85.1	562.2	526.6	73	273.6	192	207.8
Net Debt ¹	1,044	1,206	1,084	992	783.6	838.7	402.2	466.6
Reference price ²	6.050	7.030	4.897	6.480	8.370	7.815	7.815	7.815
Nbr of stocks (in thousands)	399,167	400,811	384,777	369,730	340,383	336,215	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	2/26/26	-	-	-

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.($)
DRAX GROUP PLC	9.85x	0.63x	5.15x	4.04%	3.51B
GEVO, INC.	-8.59x	-	-	-	349M
TIDEWATER RENEWABLES LTD.	7.32x	1.49x	5.14x	-	293M
Average	2.86x	1.06x	5.15x	4.04%	1.38B
Weighted average by Cap.	8.12x	0.70x	5.15x	4.04%