Valuation Rightmove plc

Equities

Market Closed - London S.E. Other stock markets 11:35:22 2025-07-18 am EDT			5-day change	1st Jan Change
797.20 ^GBX	+0.96%		+1.79%	+24.21%

Jul. 15	Citi resumes at Aviva at 'neutral'	AN
Jul. 01	Aker BP, Equinor to Invest NOK13 Billion in Norwegian Oil Field	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,664	6,717	4,210	4,603	5,009	6,152	-	-
Change	-	18.58%	-37.32%	9.32%	8.84%	22.8%	-	-
Enterprise Value (EV) ¹	5,580	6,680	4,180	4,571	4,974	6,111	6,104	6,097
Change	-	19.71%	-37.43%	9.37%	8.82%	22.85%	-0.12%	-0.12%
P/E ratio	51.8x	37.3x	21.9x	23.6x	26.4x	28.1x	25x	22.2x
PBR	46.2x	141x	62.8x	66.5x	62.7x	76.6x	73x	71.9x
PEG	-	0.5x	2.22x	5.52x	-64.42x	1.7x	2x	1.8x
Capitalization / Revenue	27.5x	22x	12.7x	12.6x	12.8x	14.4x	13.2x	12x
EV / Revenue	27.1x	21.9x	12.6x	12.5x	12.8x	14.4x	13.1x	11.9x
EV / EBITDA	39.4x	28.4x	16.7x	17x	17.8x	20.2x	18.5x	16.8x
EV / EBIT	40.6x	28.9x	17x	17.3x	18.2x	20.7x	18.8x	17.1x
EV / FCF	59.4x	34.4x	21.4x	22.5x	24.6x	28x	25.4x	23.3x
FCF Yield	1.68%	2.91%	4.67%	4.45%	4.06%	3.57%	3.94%	4.29%
Dividend per Share ²	0.045	0.078	0.085	0.093	0.098	0.1065	0.1185	0.1345
Rate of return	0.69%	0.98%	1.66%	1.62%	1.53%	1.34%	1.49%	1.69%
EPS ²	0.1257	0.213	0.234	0.244	0.243	0.2839	0.319	0.3591
Distribution rate	35.8%	36.6%	36.3%	38.1%	40.3%	37.5%	37.1%	37.5%
Net sales ¹	205.7	304.9	332.6	364.3	389.9	425.8	466.6	511.2
EBITDA ¹	141.8	235.4	250	269.6	279.9	301.9	330.7	362
EBIT ¹	137.5	231	245.4	264.6	273.9	295.9	324.3	357
Net income ¹	109.8	183.1	195.7	199.2	192.7	219.3	239.7	260.8
Net Debt ¹	-84.38	-36.98	-30.57	-31.46	-35.08	-40.51	-47.71	-54.8
Reference price ²	6.508	7.950	5.114	5.756	6.418	7.972	7.972	7.972
Nbr of stocks (in thousands)	870,305	844,844	823,252	799,603	780,529	771,656	-	-
Announcement Date	2/26/21	2/25/22	3/3/23	3/1/24	2/28/25	-	-	-

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.($)
RIGHTMOVE PLC	28.08x	14.35x	20.24x	1.34%	8.27B
TENCENT HOLDINGS LIMITED	21.03x	5.72x	13.28x	0.93%	600B
NETFLIX, INC.	46.33x	11.61x	36.8x	-.--%	515B
UBER TECHNOLOGIES, INC.	31.69x	3.69x	21.64x	-.--%	189B
SPOTIFY TECHNOLOGY S.A.	70.11x	6.47x	48.45x	-.--%	143B
PROSUS N.V.	13.7x	18.22x	183.21x	0.32%	130B
DOORDASH, INC.	110.85x	7.28x	34.57x	-.--%	101B
AIRBNB, INC.	32.94x	6.32x	18.16x	-.--%	86B
NASPERS LIMITED	8.77x	5.27x	72.9x	0.4%	49.81B
COSTAR GROUP, INC.	524.23x	10.47x	85.58x	-.--%	35.73B
Average	88.77x	8.94x	53.48x	0.3%	185.7B
Weighted average by Cap.	47.22x	8.31x	39.62x	0.34%