Valuation Crest Nicholson Holdings plc

Equities

Real-time Estimate Cboe Europe Other stock markets 16:07:47 22/04/2026 +04			5-day change	1st Jan Change
70.10 ^GBX	+0.14%		-35.53%	-51.57%

04-08	WINNERS & LOSERS: Solid State beats view; ceasefire lifts Gulf Marine	AN
04-01	Wells Fargo 'overweight' on Rolls-Royce	AN

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	914	518.2	409.8	434	424.3	179.7	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-57.64%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	228	249.4	253.4
Change	-	-63.45%	42.71%	28.28%	4.52%	-50.7%	9.41%	1.61%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	7.81x	5.58x	4.16x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.25x	0.24x	0.24x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	0.1x	0.1x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.31x	0.29x	0.27x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.4x	0.41x	0.39x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	4.8x	4.9x	3.95x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	5.01x	5.07x	4.48x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	24.5x	8.77x	11.2x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	4.08%	11.4%	8.93%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.0385	0.0493	0.0653
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	5.5%	7.04%	9.32%
EPS ²	0.275	0.102	0.07	-0.404	0.009	0.0896	0.1254	0.1681
Distribution rate	49.5%	167%	243%	-5.45%	344%	43%	39.3%	38.8%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	573.7	610.3	656.1
EBITDA ¹	118	143.2	47	34	38.5	47.54	50.89	64.09
EBIT ¹	114.6	140.9	44.2	31.3	34.7	45.5	49.23	56.55
Net income ¹	70.9	26.4	17.9	-103.5	2.2	22.47	32.53	43.47
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	48.27	69.72	73.73
Reference price ²	3.5600	2.0200	1.6000	1.6930	1.6550	0.7000	0.7000	0.7000
Nbr of stocks (in thousands)	256,736	256,531	256,132	256,320	256,353	256,722	-	-
Announcement Date	19/01/22	17/01/23	23/01/24	04/02/25	29/01/26	-	-	-

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.($)
CREST NICHOLSON HOLDINGS PLC	7.81x	0.4x	4.8x	5.5%	243M
DR HORTON	15.42x	1.44x	11.31x	1.11%	46.22B
PULTEGROUP, INC.	12.74x	1.53x	8.99x	0.78%	24.65B
DAIWA HOUSE INDUSTRY CO., LTD.	10.15x	0.93x	7.85x	3.57%	19.06B
SEKISUI HOUSE, LTD.	9.79x	0.86x	9.62x	4.15%	14.17B
TOLL BROTHERS, INC.	11.63x	1.42x	8.46x	0.69%	14.05B
SEKISUI CHEMICAL CO., LTD.	14.34x	0.77x	6.07x	3.17%	6.38B
TAYLOR MORRISON HOME CORPORATION	12.07x	1.03x	8.41x	-.--%	5.87B
SUMITOMO FORESTRY CO., LTD.	8.81x	0.82x	9.74x	3.56%	5.53B
BARRATT REDROW PLC	10.48x	0.54x	5.26x	5.5%	5.02B
Average	11.32x	0.97x	8.05x	2.8%	14.12B
Weighted average by Cap.	12.66x	1.22x	9.34x	1.95%