Valuation Marex Group plc

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-02-13 pm EST			5-day change	1st Jan Change
41.34 ^USD	+2.20%		+2.12%	+7.77%

Feb. 11	Cme Group Announces Its New Cardano, Chainlink and Stellar Futures	CI
Feb. 11	Wheat Futures Rise on Russian Ice Blasts -- Daily Grain Highlights	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027
Capitalization ¹	2,388	2,964	2,964	-
Change	-	24.1%	0%	-
Enterprise Value (EV) ¹	3,436	2,877	2,385	1,798
Change	-	-16.28%	-17.1%	-24.58%
P/E ratio	11.5x	10.2x	10x	9.32x
PBR	2.24x	2.34x	2.04x	1.78x
PEG	-	0.2x	5.79x	1.24x
Capitalization / Revenue	1.5x	1.5x	1.41x	1.3x
EV / Revenue	2.15x	1.46x	1.13x	0.79x
EV / EBITDA	9.8x	6.51x	5.28x	3.69x
EV / EBIT	10.7x	7.06x	5.41x	3.7x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	0.723	0.595	0.6245	0.657
Rate of return	2.32%	1.44%	1.51%	1.59%
EPS ²	2.72	4.054	4.124	4.435
Distribution rate	26.6%	14.7%	15.1%	14.8%
Net sales ¹	1,595	1,970	2,105	2,281
EBITDA ¹	350.6	441.7	451.3	487.3
EBIT ¹	321.1	407.6	440.4	486.7
Net income ¹	218	302	335	372
Net Debt ¹	1,048	-87.33	-579.4	-1,166
Reference price ²	31.17	41.34	41.34	41.34
Nbr of stocks (in thousands)	76,626	71,700	71,700	-
Announcement Date	3/6/25	-	-	-

¹USD in Million²USD

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.($)
MAREX GROUP PLC	10.2x	1.46x	6.51x	1.44%	2.96B
EAST MONEY INFORMATION CO.,LTD.	28.92x	19.17x	20.64x	0.36%	51.17B
GUOTAI HAITONG SECURITIES CO., LTD.	12.1x	-	-	2.67%	47.69B
INTERACTIVE BROKERS GROUP, INC.	34.7x	4.54x	5.85x	0.42%	33.29B
CHINA GALAXY SECURITIES CO., LTD.	7.66x	10.56x	-	4.2%	20.43B
ORIENT SECURITIES COMPANY LIMITED	15.49x	-	-	2.92%	11.8B
XP INC.	9.4x	1.59x	4.72x	6.63%	10.31B
SDIC CAPITAL CO.,LTD	11.87x	-	-	2.37%	7.02B
ZHESHANG SECURITIES CO., LTD.	18.84x	-	-	1.51%	6.93B
Average	16.58x	7.46x	9.43x	2.5%	21.29B
Weighted average by Cap.	20.31x	11.58x	13.50x	1.98%