|
Market Closed -
London S.E.
20:35:01 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 873.00 GBX | -0.23% |
|
+2.65% | +22.78% |
| 10-29 | UK Stocks-Factors to watch on October 29 | RE |
| 10-22 | Balfour Beatty Announces Management Changes | CI |
Company Valuation: Balfour Beatty plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,665 | 1,972 | 1,777 | 2,317 | 3,462 | 4,126 | - | - |
| Change | - | 18.43% | -9.86% | 30.38% | 49.41% | 19.16% | - | - |
| Enterprise Value (EV) 1 | 875 | 1,157 | 935.4 | 1,374 | 2,016 | 2,752 | 2,692 | 2,338 |
| Change | - | 32.21% | -19.15% | 46.93% | 46.71% | 36.5% | -2.19% | -13.15% |
| P/E | 12.4x | 7.29x | 9.52x | 13.5x | 13.7x | 17.3x | 15.4x | 14.5x |
| PBR | 1.22x | 1.5x | 1.54x | 2.11x | 3.1x | 3.37x | 2.86x | 2.47x |
| PEG | - | 0x | -0.4x | -4.27x | 0.3x | -5.45x | 1.2x | 2.21x |
| Capitalization / Revenue | 0.23x | 0.26x | 0.19x | 0.23x | 0.32x | 0.37x | 0.38x | 0.36x |
| EV / Revenue | 0.12x | 0.15x | 0.1x | 0.14x | 0.19x | 0.25x | 0.25x | 0.21x |
| EV / EBITDA | 3.03x | 3.09x | 2.86x | 3.93x | 5.6x | 7.05x | 6.31x | 5.14x |
| EV / EBIT | 4.44x | 4.15x | 4.1x | 5.54x | 8x | 10x | 8.7x | 7.06x |
| EV / FCF | 2.91x | 8.44x | 4.27x | 5.8x | 3.32x | 5.31x | 10.4x | 7.43x |
| FCF Yield | 34.4% | 11.8% | 23.4% | 17.2% | 30.1% | 18.8% | 9.64% | 13.5% |
| Dividend per Share 2 | 0.09 | 0.105 | 0.115 | 0.125 | 0.14 | 0.1524 | 0.171 | 0.1837 |
| Rate of return | 3.44% | 3.11% | 3.47% | 2.75% | 1.97% | 1.75% | 1.96% | 2.1% |
| EPS 2 | 0.211 | 0.463 | 0.348 | 0.337 | 0.52 | 0.5035 | 0.5663 | 0.6034 |
| Distribution rate | 42.7% | 22.7% | 33% | 37.1% | 26.9% | 30.3% | 30.2% | 30.4% |
| Net sales 1 | 7,185 | 7,629 | 9,595 | 10,015 | 10,767 | 11,091 | 10,970 | 11,338 |
| EBITDA 1 | 289 | 375 | 327 | 350 | 360 | 390.1 | 426.5 | 454.8 |
| EBIT 1 | 197 | 279 | 228 | 248 | 252 | 275.1 | 309.4 | 331.1 |
| Net income 1 | 140 | 288 | 197 | 178 | 263 | 281.5 | 266.1 | 285.6 |
| Net Debt 1 | -790 | -815 | -842 | -943 | -1,446 | -1,373 | -1,434 | -1,788 |
| Reference price 2 | 2.620 | 3.376 | 3.312 | 4.548 | 7.110 | 8.730 | 8.730 | 8.730 |
| Nbr of stocks (in thousands) | 635,505 | 584,089 | 536,648 | 509,524 | 486,949 | 472,573 | - | - |
| Announcement Date | 10/03/22 | 15/03/23 | 13/03/24 | 12/03/25 | 11/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.38x | 0.25x | 7.08x | 1.74% | 5.55B | |
| 48.34x | 2.36x | 22.82x | 0.07% | 93.6B | |
| 12.22x | 1.04x | 5.74x | 4.76% | 68.46B | |
| 26.2x | 2x | 20.18x | 1.13% | 57.18B | |
| 23.64x | 2.88x | 15.98x | 0.28% | 41.92B | |
| 53.51x | 4.18x | 26.23x | 1.76% | 41.57B | |
| 26.15x | 0.65x | 10.7x | 2.38% | 31.86B | |
| 19.79x | 1.38x | 12.44x | 0.22% | 29.89B | |
| 5.9x | 0.34x | 6.97x | 4.82% | 28.89B | |
| 21.72x | 0.41x | 6.46x | 2.81% | 27.15B | |
| Average | 25.49x | 1.55x | 13.46x | 2% | 42.61B | |
| Weighted average by Cap. | 29.00x | 1.84x | 15.42x | 1.85% |
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
- Stock Market
- Stocks
- BBY Stock
- Valuation Balfour Beatty plc
Select your edition
All financial news and data tailored to specific country editions
