|
Market Closed -
London S.E.
11:35:10 2026-10-23 am EDT
|
5-day change | 1st Jan Change | ||
| 288.20 GBX | -3.22% |
|
-8.10% | -45.26% |
| Oct. 13 | EARNINGS AND TRADING: Artemis NAV falls; Cavendish, Haydale struggle | AN |
| Sep. 30 | Future PLC halts GBP30 million buyback programme, shares fall | AN |
Company Valuation: Future plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,421 | 1,588 | 1,046 | 1,120 | 644.9 | 255.1 | - | - |
| Change | - | -64.08% | -34.11% | 7.05% | -42.42% | -60.45% | - | - |
| Enterprise Value (EV) 1 | 4,597 | 2,012 | 1,374 | 1,377 | 921.3 | 564.1 | 490.2 | 412.4 |
| Change | - | -56.24% | -31.72% | 0.22% | -33.07% | -38.77% | -13.1% | -15.88% |
| P/E | 63.5x | 13.1x | 9.45x | 15.1x | 10.5x | 7.19x | 5.4x | 5.03x |
| PBR | 4.77x | 1.5x | 0.96x | 1.09x | 0.63x | 0.27x | 0.26x | 0.25x |
| PEG | - | 0.2x | -1.4x | -0.5x | -1.49x | -0.2x | 0.2x | 0.69x |
| Capitalization / Revenue | 7.29x | 1.92x | 1.33x | 1.42x | 0.87x | 0.36x | 0.37x | 0.36x |
| EV / Revenue | 7.58x | 2.44x | 1.74x | 1.75x | 1.25x | 0.8x | 0.7x | 0.59x |
| EV / EBITDA | 21.4x | 6.85x | 4.96x | 5.76x | 4.12x | 3.13x | 2.79x | 2.34x |
| EV / EBIT | 23.5x | 7.4x | 5.36x | 6.2x | 4.49x | 3.51x | 3.15x | 2.64x |
| EV / FCF | 29.7x | 10.5x | 8.01x | 8.83x | 9.11x | 5.96x | 5.5x | 4.43x |
| FCF Yield | 3.36% | 9.49% | 12.5% | 11.3% | 11% | 16.8% | 18.2% | 22.6% |
| Dividend per Share 2 | 0.028 | 0.034 | 0.041 | 0.034 | 0.034 | 0.1648 | 0.1683 | 0.1724 |
| Rate of return | 0.08% | 0.26% | 0.46% | 0.34% | 0.52% | 5.72% | 5.84% | 5.98% |
| EPS 2 | 0.581 | 1.009 | 0.941 | 0.668 | 0.621 | 0.4011 | 0.534 | 0.573 |
| Distribution rate | 4.82% | 3.37% | 4.36% | 5.09% | 5.48% | 41.1% | 31.5% | 30.1% |
| Net sales 1 | 606.8 | 825.4 | 788.9 | 788.2 | 739.2 | 706.6 | 697.8 | 700.3 |
| EBITDA 1 | 214.9 | 293.8 | 276.8 | 239.1 | 223.4 | 180.3 | 175.6 | 176.5 |
| EBIT 1 | 195.8 | 271.7 | 256.4 | 222.2 | 205.4 | 160.8 | 155.4 | 156.1 |
| Net income 1 | 66.1 | 122.2 | 113.4 | 76.8 | 66.3 | 39.11 | 46.12 | 49.62 |
| Net Debt 1 | 176.3 | 423.6 | 327.2 | 256.5 | 276.4 | 309 | 235.2 | 157.3 |
| Reference price 2 | 36.900 | 13.200 | 8.890 | 10.110 | 6.550 | 2.882 | 2.882 | 2.882 |
| Nbr of stocks (in thousands) | 119,811 | 120,306 | 117,698 | 110,794 | 98,463 | 88,502 | - | - |
| Announcement Date | 11/30/21 | 11/30/22 | 12/7/23 | 12/5/24 | 12/4/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.19x | 0.8x | 3.13x | 5.72% | 341M | |
| 24x | 1.8x | 9.42x | 0.68% | 17.07B | |
| 26.86x | 3.49x | 16.93x | 1.29% | 11.22B | |
| 22.4x | 2.51x | 11.04x | 1.93% | 11B | |
| -12.06x | 6.82x | 17.75x | 1.17% | 4.69B | |
| 15.06x | 2.63x | 7.03x | 4.03% | 4.63B | |
| 90.66x | 1.48x | 18.76x | 0.8% | 3.56B | |
| 14.15x | - | - | 5.49% | 3.27B | |
| 39.77x | - | - | - | 2.92B | |
| Average | 25.34x | 2.79x | 12.01x | 2.64% | 6.52B | |
| Weighted average by Cap. | 24.84x | 2.80x | 12.49x | 1.69% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FUTR Stock
- Valuation Future plc
Select your edition
All financial news and data tailored to specific country editions
