Valuation Sage Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 04:45:25 2026-01-15 am EST			5-day change	1st Jan Change
1,047.50 ^GBX	-0.62%		-1.45%	-2.72%

Jan. 12	Miners drive FTSE 100 up despite Fed probe worry	AN
Jan. 12	Morgan Stanley cuts Mondi; BofA cuts Ashtead	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,401	7,077	10,112	10,221	10,430	9,958	-	-
Change	-	-4.38%	42.89%	1.08%	2.04%	-4.52%	-	-
Enterprise Value (EV) ¹	7,648	7,810	10,673	10,959	11,619	11,090	10,714	10,551
Change	-	2.11%	36.67%	2.68%	6.02%	-4.55%	-3.39%	-1.52%
P/E ratio	27.2x	27.7x	48.4x	32.5x	29.6x	23.4x	20.3x	17.8x
PBR	6.65x	5.09x	7.17x	9.44x	14.9x	13.5x	9.81x	7.66x
PEG	-	-7.94x	-2.6x	0.6x	1.7x	1.1x	1.3x	1.3x
Capitalization / Revenue	4.01x	3.63x	4.63x	4.38x	4.15x	3.62x	3.33x	3.07x
EV / Revenue	4.14x	4.01x	4.89x	4.7x	4.62x	4.03x	3.58x	3.25x
EV / EBITDA	17.3x	16.7x	19.3x	17.6x	16.7x	14.9x	13x	11.6x
EV / EBIT	21.4x	20.7x	23.4x	20.7x	19.4x	16.5x	14.4x	12.8x
EV / FCF	22.7x	26.5x	26.4x	20.9x	22.5x	20.3x	17.5x	15.3x
FCF Yield	4.41%	3.78%	3.79%	4.78%	4.45%	4.92%	5.73%	6.54%
Dividend per Share ²	0.1768	0.184	0.193	0.2045	0.2185	0.2337	0.2494	0.2691
Rate of return	2.49%	2.64%	1.95%	2%	1.99%	2.22%	2.37%	2.55%
EPS ²	0.2608	0.2517	0.2043	0.3155	0.3716	0.4505	0.5194	0.5925
Distribution rate	67.8%	73.1%	94.5%	64.8%	58.8%	51.9%	48%	45.4%
Net sales ¹	1,846	1,947	2,184	2,332	2,513	2,752	2,990	3,242
EBITDA ¹	443	468	553	622	694	745.4	822.1	909.4
EBIT ¹	358	377	456	529	600	670.2	746.1	826.3
Net income ¹	285	260	211	323	369	441.1	501.3	565.9
Net Debt ¹	247	733	561	738	1,189	1,133	756.2	592.9
Reference price ²	7.10	6.97	9.89	10.24	11.00	10.54	10.54	10.54
Nbr of stocks (in thousands)	1,043,006	1,015,010	1,022,463	997,654	948,161	944,777	-	-
Announcement Date	11/17/21	11/16/22	11/22/23	11/20/24	11/19/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAGE GROUP PLC	23.4x	4.03x	14.88x	2.22%	13.39B
ORACLE CORPORATION	34.09x	9.98x	18.78x	0.97%	556B
SAP SE	34.34x	6.37x	20.5x	1.2%	280B
SERVICENOW, INC.	76.88x	9.98x	27.61x	-.--%	140B
STRATEGY INCORPORATED	6.34x	-	-	-	55.82B
CONSTELLATION SOFTWARE INC.	66.29x	4.13x	14.58x	0.18%	46.17B
FAIR ISAAC CORPORATION	46x	16.84x	27.71x	-.--%	38.41B
TOAST, INC.	66.65x	3.13x	30.9x	-.--%	20.97B
TRIMBLE, INC.	45.56x	5.57x	19.33x	-	18.98B
HUBSPOT, INC.	609.69x	5.3x	23.5x	-.--%	18.09B
Average	100.92x	7.26x	21.98x	0.57%	118.75B
Weighted average by Cap.	48.92x	8.74x	20.69x	0.82%