Valuation MONY Group plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 03:23:59 2026-07-20 am EDT			5-day change	1st Jan Change
203.00 ^GBX	+0.50%		+0.82%	+9.92%

May. 12	Valuedynamx Powers Quidco In-Store Cashback Feature	CI
Apr. 30	Mony confident for year after "good growth" in first four months	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,160	1,032	1,504	1,032	962.7	1,036	-	-
Change	-	-10.98%	45.65%	-31.38%	-6.7%	7.6%	-	-
Enterprise Value (EV) ¹	1,205	1,060	1,521	1,021	956.4	1,016	983.2	942.3
Change	-	-12.03%	43.58%	-32.87%	-6.36%	6.18%	-3.18%	-4.16%
P/E	22x	15.1x	20.8x	12.9x	12.1x	11.7x	10.9x	10.4x
PBR	5.7x	4.95x	6.82x	4.33x	4.32x	4.45x	4.01x	3.67x
PEG	-	0.5x	3.3x	1.2x	6.01x	0.9x	1.51x	2x
Capitalization / Revenue	3.66x	2.66x	3.48x	2.35x	2.16x	2.31x	2.22x	2.15x
EV / Revenue	3.8x	2.73x	3.52x	2.33x	2.14x	2.26x	2.11x	1.95x
EV / EBITDA	12x	9.17x	11.5x	7.36x	6.59x	7x	6.52x	6x
EV / EBIT	14.8x	10.6x	12.8x	8.23x	7.36x	7.88x	7.3x	6.65x
EV / FCF	21.5x	11.4x	16.7x	10.1x	9.75x	10.3x	9.37x	8.54x
FCF Yield	4.64%	8.78%	5.99%	9.94%	10.3%	9.75%	10.7%	11.7%
Dividend per Share ²	0.1171	0.1171	0.121	0.125	0.1263	0.1322	0.1362	0.1416
Rate of return	5.42%	6.09%	4.32%	6.51%	6.87%	6.55%	6.74%	7.01%
EPS ²	0.098	0.127	0.135	0.149	0.152	0.1729	0.1853	0.195
Distribution rate	119%	92.2%	89.6%	83.9%	83.1%	76.5%	73.5%	72.6%
Net sales ¹	316.7	387.6	432.1	439.2	446.3	448.4	465.9	482.5
EBITDA ¹	100.5	115.5	131.9	138.8	145.1	145	150.9	157
EBIT ¹	81.4	100.3	118.4	124.1	129.9	128.9	134.7	141.7
Net income ¹	52.1	69.3	72.7	80.6	81.2	90.62	95.32	98.67
Net Debt ¹	45	27.4	17.9	-10.4	-6.3	-20.29	-52.62	-93.53
Reference price ²	2.160	1.924	2.802	1.921	1.838	2.020	2.020	2.020
Nbr of stocks (in thousands)	536,840	536,518	536,594	537,104	523,761	512,774	-	-
Announcement Date	2/17/22	2/16/23	2/19/24	2/17/25	2/23/26	-	-	-

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.($)
MONY GROUP PLC	11.68x	2.26x	7x	6.55%	1.39B
TENCENT HOLDINGS LIMITED	15.54x	4.23x	9.88x	1.33%	529B
NETFLIX, INC.	19.34x	5.7x	17.13x	-.--%	287B
UBER TECHNOLOGIES, INC.	23.89x	2.55x	13.16x	-.--%	147B
SK SQUARE CO., LTD.	4.19x	88.17x	3.19x	0.13%	107B
SPOTIFY TECHNOLOGY S.A.	32.68x	3.97x	26.09x	-.--%	98.32B
PROSUS N.V.	10.62x	8.01x	90.39x	0.63%	93.2B
AIRBNB, INC.	28.73x	5.42x	15.3x	-.--%	86.64B
DOORDASH, INC.	72.4x	4.23x	20.67x	-.--%	80.23B
NASPERS LIMITED	8.61x	2.88x	42.46x	0.72%	38.4B
Average	22.77x	12.74x	24.53x	0.93%	146.87B
Weighted average by Cap.	20.83x	10.74x	19.09x	0.55%