Valuation YouGov plc

Equities

Market Closed - London S.E. Other stock markets 11:35:09 2025-01-24 am EST			5-day change	1st Jan Change
369.00 ^GBX	+3.07%		-3.91%	-11.08%

Jan. 14	Activist investor Gatemore calls for CEO change in UK's YouGov	RE
Jan. 13	Gatemore Capital Calls for CEO Change in YouGov	CI

Data adjusted to current consolidation scope

Fiscal Period: July	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	861.8	1,404	1,212	1,116	535.4	431	-	-
Change	-	62.88%	-13.64%	-7.95%	-52.02%	-19.49%	-	-
Enterprise Value (EV) ¹	826.5	1,368	1,175	1,009	681.8	573.8	538.2	489.2
Change	-	65.54%	-14.14%	-14.15%	-32.4%	-15.84%	-6.2%	-9.1%
P/E ratio	94.1x	123x	71.1x	31.5x	-231x	16.8x	11.3x	9.4x
PBR	7.75x	12.3x	9.6x	5.54x	2.99x	2x	1.67x	1.4x
PEG	-	5.8x	1.4x	0x	2x	-0x	0.2x	0.5x
Capitalization / Revenue	5.65x	8.31x	5.48x	4.32x	1.6x	1.1x	1.04x	0.98x
EV / Revenue	5.42x	8.1x	5.31x	3.9x	2.03x	1.47x	1.3x	1.12x
EV / EBITDA	22.3x	29.8x	19.1x	13.7x	8.84x	6.11x	5.17x	4.34x
EV / EBIT	37.9x	53.7x	32.4x	20.9x	13.7x	9.09x	7.34x	5.97x
EV / FCF	49.8x	54.3x	30.8x	24.1x	19.7x	16.1x	11.5x	8.43x
FCF Yield	2.01%	1.84%	3.24%	4.14%	5.08%	6.23%	8.71%	11.9%
Dividend per Share ²	0.05	0.06	0.07	0.0875	0.09	0.094	0.1108	0.1254
Rate of return	0.63%	0.47%	0.64%	0.9%	1.95%	2.55%	3%	3.4%
EPS ²	0.085	0.103	0.154	0.308	-0.02	0.2195	0.3266	0.3925
Distribution rate	58.8%	58.3%	45.5%	28.4%	-450%	42.8%	33.9%	32%
Net sales ¹	152.4	169	221.1	258.3	335.3	390.6	412.9	438
EBITDA ¹	37.1	45.9	61.6	73.6	77.1	93.94	104.1	112.8
EBIT ¹	21.83	25.5	36.3	48.3	49.6	63.14	73.29	81.96
Net income ¹	9.558	11.5	17.1	34.5	-2.4	25.39	36.7	43.16
Net Debt ¹	-35.3	-35.5	-37.4	-107.2	146.4	142.7	107.1	58.16
Reference price ²	8.000	12.675	10.950	9.700	4.620	3.690	3.690	3.690
Nbr of stocks (in thousands)	107,725	110,746	110,702	115,028	115,880	116,810	-	-
Announcement Date	10/6/20	10/19/21	10/11/22	10/10/23	10/29/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
YOUGOV PLC	16.81x	1.47x	6.11x	+2.55%	538M
INTAGE HOLDINGS INC.	15.38x	-	-	+3.02%	365M
MACROMILL, INC.	15.91x	-	-	+2.96%	305M
FORRESTER RESEARCH, INC.	-47.34x	0.48x	4.54x	-	288M
Average	0.19x	0.97x	5.32x	+2.84%	374.2M
Weighted average by Cap.	3.94x	1.12x	5.56x	+2.79%