Valuation Franchise Brands plc

Equities

Market Closed - London S.E. Other stock markets 11:35:03 2024-12-09 am EST			5-day change	1st Jan Change
154.50 ^GBX	+0.98%		-6.36%	-4.33%

Nov. 12	Franchise Brands expects full-year earnings at lower end of guidance	AN
Oct. 23	AIM WINNERS & LOSERS: Cordel gets Network Rail boost	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	100.2	94.32	146.9	256.9	310.1	297.9	-	-
Change	-	-5.82%	55.76%	74.88%	20.69%	-3.94%	-	-
Enterprise Value (EV) ¹	111.2	89.37	140.4	248.9	392.4	366.4	351.7	335.9
Change	-	-19.66%	57.1%	77.28%	57.65%	-6.62%	-4.02%	-4.49%
P/E ratio	36.8x	32.5x	35.7x	29.5x	92.3x	27.2x	15.9x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	-2.9x	0.9x	0.5x	-1.2x	0x	0.2x	-
Capitalization / Revenue	2.28x	1.91x	2.55x	2.59x	2.56x	2.11x	1.94x	1.7x
EV / Revenue	2.53x	1.81x	2.43x	2.51x	3.24x	2.6x	2.29x	1.92x
EV / EBITDA	21.5x	13.5x	16.6x	16.3x	13x	10.3x	8.84x	7.14x
EV / EBIT	30.4x	16.9x	20.8x	19.1x	15.4x	12.4x	10.5x	8.61x
EV / FCF	-	-	-	40x	22.5x	27.5x	18.7x	14.1x
FCF Yield	-	-	-	2.5%	4.44%	3.63%	5.35%	7.12%
Dividend per Share ²	0.0095	0.011	0.015	0.02	0.022	0.024	0.0283	0.035
Rate of return	0.75%	1.12%	0.98%	1.01%	1.36%	1.55%	1.83%	2.27%
EPS ²	0.0342	0.0303	0.043	0.067	0.0175	0.0568	0.097	-
Distribution rate	27.8%	36.3%	34.9%	29.9%	126%	42.3%	29.2%	-
Net sales ¹	44.01	49.29	57.69	99.15	121.3	141.1	153.8	174.8
EBITDA ¹	5.182	6.64	8.474	15.28	30.1	35.73	39.77	47.05
EBIT ¹	3.659	5.282	6.757	13.03	25.44	29.64	33.65	39
Net income ¹	2.71	2.793	4.233	8.29	-	7.65	-	-
Net Debt ¹	11.08	-4.957	-6.52	-8.043	82.28	68.53	53.8	38
Reference price ²	1.260	0.985	1.535	1.975	1.615	1.545	1.545	1.545
Nbr of stocks (in thousands)	79,489	95,758	95,710	130,092	192,001	192,801	-	-
Announcement Date	3/5/20	3/4/21	3/3/22	3/9/23	6/20/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FRANCHISE BRANDS PLC	26.96x	2.58x	10.17x	+1.57%	376M
NEXTONE INC.	16.74x	-	-	-	83.72M
Average	21.85x	2.58x	10.17x	+1.57%	229.86M
Weighted average by Cap.	25.10x	2.58x	10.17x	+1.57%