Valuation GlobalData Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:10 2025-01-24 am EST			5-day change	1st Jan Change
181.50 ^GBX	0.00%		-2.42%	-3.97%

Jan. 15	BofA cuts Unite Group but Goldman says 'buy'	AN
Jan. 14	GlobalData Expects Rise in FY24 Revenue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,522	1,610	1,681	1,321	1,578	1,439	1,439	-
Change	-	5.81%	4.4%	-21.44%	19.47%	-8.82%	0%	-
Enterprise Value (EV) ¹	1,577	1,669	1,859	1,570	1,822	1,437	1,358	1,261
Change	-	5.79%	11.4%	-15.52%	16.01%	-21.14%	-5.47%	-7.17%
P/E ratio	232x	75.4x	70.5x	44.8x	51.6x	26.6x	22.7x	19.9x
PBR	10.1x	11.7x	15.9x	28.8x	27.4x	4.97x	3.87x	3.11x
PEG	-	0x	6.1x	1.5x	14.34x	0.3x	1.3x	1.4x
Capitalization / Revenue	8.54x	9.03x	8.88x	5.43x	5.78x	5.03x	4.2x	3.96x
EV / Revenue	8.85x	9.35x	9.82x	6.46x	6.67x	5.02x	3.97x	3.47x
EV / EBITDA	35.4x	29.4x	28.9x	18.2x	16.4x	12.3x	9.91x	8.37x
EV / EBIT	39.7x	33.6x	32.3x	19.6x	17.4x	13.2x	10.6x	8.91x
EV / FCF	39.5x	35.1x	36.2x	19x	29.6x	22.4x	13.2x	11.2x
FCF Yield	2.53%	2.85%	2.76%	5.27%	3.38%	4.45%	7.59%	8.92%
Dividend per Share ²	0.021	0.0238	0.027	0.0364	0.046	0.0238	0.0136	0.0148
Rate of return	1.16%	1.25%	1.35%	2.21%	2.35%	1.31%	0.75%	0.82%
EPS ²	0.00777	0.0253	0.0283	0.0367	0.038	0.0681	0.0801	0.0912
Distribution rate	270%	93.9%	95.5%	99.2%	121%	34.9%	16.9%	16.2%
Net sales ¹	178.2	178.4	189.3	243.2	273.1	286	342.1	363.2
EBITDA ¹	44.56	56.7	64.4	86.4	110.8	117.2	137	150.5
EBIT ¹	39.76	49.7	57.6	80	104.6	109.2	128.2	141.5
Net income ¹	6.984	22.6	24.9	30.5	30.8	55.51	64.31	72.84
Net Debt ¹	55.3	58.1	177.6	249.6	243.9	-2.033	-80.67	-178
Reference price ²	1.806	1.911	1.995	1.645	1.960	1.815	1.815	1.815
Nbr of stocks (in thousands)	842,741	842,741	842,741	802,884	805,027	792,636	792,636	-
Announcement Date	2/24/20	3/1/21	2/28/22	2/27/23	3/4/24	-	-	-

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	Capi. ($)
GLOBALDATA PLC	26.64x	5.02x	12.26x	+1.31%	1.8B
S&P GLOBAL, INC.	42.56x	12.01x	24.38x	+0.71%	159B
THOMSON REUTERS CORPORATION	41.81x	10.24x	26.85x	+1.33%	73.52B
MSCI, INC.	44.86x	18.4x	30.75x	+1.03%	48.65B
WOLTERS KLUWER N.V.	38.34x	7.32x	22.85x	+1.32%	42.36B
EQUIFAX INC.	52.3x	6.7x	20.71x	+0.58%	33.32B
TRANSUNION	62.48x	5.53x	15.48x	+0.45%	18.59B
FACTSET RESEARCH SYSTEMS, INC.	30x	8.09x	20.29x	+0.90%	17.76B
COMPUTERSHARE LIMITED	19.93x	4.41x	11.2x	+2.67%	12.78B
DUN & BRADSTREET HOLDINGS, INC.	1615.17x	3.45x	8.81x	+1.75%	5.08B
Average	197.41x	8.12x	19.36x	+1.20%	41.31B
Weighted average by Cap.	61.97x	10.71x	23.89x	+0.98%