Company Valuation: The Rank Group Plc

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 786 401 414.1 318.5 623 480 - -
Change - -48.99% 3.27% -23.08% 95.57% -22.94% - -
Enterprise Value (EV) 1 1,043 563.6 587 451 753.8 591.2 597.9 593.5
Change - -45.95% 4.15% -23.16% 67.12% -21.56% -4.97% -0.73%
P/E - - -4.33x 25.2x 14x 15.1x 11.5x 9.31x
PBR 2.03x - - 0.94x 1.65x 1.15x 1.18x 1.1x
PEG - - - -0x 0x -0.4x -46.59x 0.4x
Capitalization / Revenue 2.38x 0.62x 0.61x 0.43x 0.78x 0.53x 0.54x 0.51x
EV / Revenue 3.16x 0.88x 0.86x 0.61x 0.95x 0.71x 0.68x 0.63x
EV / EBITDA -78.4x 5.26x 7.41x 4.8x 6.47x 4.27x 4.58x 4.05x
EV / EBIT -12.3x 14.2x 30.7x 9.74x 11.8x 7.52x 8.69x 7.24x
EV / FCF - - - - - - 19,601,912x 14,582,456x
FCF Yield - - - - - - 0% 0%
Dividend per Share 2 - - - - 0.026 0.035 0.0348 0.0403
Rate of return - - - - 1.95% 3.69% 3.39% 3.92%
EPS 2 - - -0.204 0.027 0.095 0.063 0.0889 0.1103
Distribution rate - - - - 27.4% 55.6% 39.1% 36.5%
Net sales 1 329.6 644 681.9 734.7 795.4 835 881.3 935.2
EBITDA 1 -13.3 107.2 79.2 94 116.5 138.3 130.7 146.4
EBIT 1 -84.5 39.8 19.1 46.3 63.7 78.6 68.76 81.94
Net income 1 -72.1 - -95.7 12.5 44.6 29.9 41.71 51.88
Net Debt 1 256.7 162.6 172.9 132.5 130.8 147.2 117.8 113.5
Reference price 2 1.678 0.856 0.884 0.680 1.330 1.026 1.026 1.026
Nbr of stocks (in thousands) 468,430 468,430 468,430 468,430 468,388 467,875 - -
Announcement Date 8/19/21 8/18/22 8/17/23 8/15/24 8/14/25 8/13/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.51x0.76x4.85x2.99% 649M
23.59x6.1x14.31x1.65% 26.31B
14.08x2.36x8.22x5.24% 18.91B
-126.79x1.54x10.45x-.--% 17.37B
14.15x6.49x9.87x3.54% 16.84B
15.31x2.45x9.09x7.19% 14.58B
228.47x1.86x17.15x-.--% 11.92B
30.61x3.57x16.97x3.46% 8B
16.39x2.43x8.92x2.22% 7.11B
Average 25.26x 3.06x 11.09x 2.92% 13.52B
Weighted average by Cap. 18.39x 3.66x 11.66x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RNK Stock
  4. Valuation The Rank Group Plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!