|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,776.00 GBX | -1.20% |
|
+4.05% | +63.00% |
| 07-20 | European shares tick lower as investors assess US-Iran jitters; tech earnings loom | RE |
| 07-20 | Stocks down as Burnham starts cabinet reshuffle | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 5,073 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 65.09% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 4,582 | 4,482 | 4,325 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 85.73% | -2.17% | -3.51% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 22.2x | 20.2x | 20x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 5.53x | 4.88x | 4.22x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.4x | 2x | 22.42x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.44x | 0.41x | 0.39x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.4x | 0.36x | 0.34x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 10.5x | 9.44x | 8.89x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 13.5x | 12.2x | 11.4x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 29.4x | 24.8x | 19.2x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 3.4% | 4.03% | 5.2% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.8839 | 0.948 | 0.959 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.83% | 1.96% | 1.98% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.175 | 2.394 | 2.415 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 40.6% | 39.6% | 39.7% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 11,540 | 12,490 | 12,870 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 437.5 | 474.8 | 486.7 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 340 | 367.9 | 378.4 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 230.6 | 255 | 258.2 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -491.4 | -590.8 | -748 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 48.34 | 48.34 | 48.34 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 16/03/22 | 31/03/23 | 20/03/24 | 18/03/25 | 12/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.23x | 0.4x | 10.47x | 1.83% | 6.81B | |
| 22.22x | 3.5x | 12.4x | 3.17% | 200B | |
| -96.09x | 15.2x | 88x | -.--% | 95.09B | |
| 10.75x | 1.18x | 6.19x | 4.48% | 88.57B | |
| 14.6x | 2.66x | 10.05x | 5.63% | 84.46B | |
| 19.72x | 5.16x | 12.72x | 2.86% | 59.15B | |
| 14.12x | 2.06x | 8.64x | 5.52% | 45.64B | |
| 20.09x | 1.49x | 9.43x | 0.98% | 35.53B | |
| 18.84x | 1.52x | 9.54x | 1.58% | 35.2B | |
| 16.64x | 2.14x | 9.95x | 5.2% | 34.27B | |
| Average | 6.31x | 3.53x | 17.74x | 3.12% | 68.49B | |
| Weighted average by Cap. | 2.05x | 4.46x | 21.14x | 3.23% |
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
- CCC Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
