Company Valuation: Currys plc

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,039 634.9 691.9 1,254 1,310 1,523 - -
Change - -38.9% 8.99% 81.25% 4.46% 16.25% - -
Enterprise Value (EV) 1 2,262 1,965 595.9 2,010 2,086 2,240 2,191 2,168
Change - -13.14% -69.67% 237.3% 3.78% 7.39% -2.22% -1.03%
P/E 14.8x -1.32x 4.19x 12.1x 8.7x 10.9x 10.3x 9.64x
PBR 0.42x 0.34x 0.34x 0.55x 0.6x 0.61x 0.58x 0.55x
PEG - 0x -0x -0.3x 0.2x -1.75x 1.78x 1.47x
Capitalization / Revenue 0.1x 0.07x 0.08x 0.14x 0.14x 0.16x 0.16x 0.15x
EV / Revenue 0.22x 0.21x 0.07x 0.23x 0.23x 0.23x 0.22x 0.22x
EV / EBITDA 3.85x 3.75x 1.24x 4.09x 3.97x 4.13x 3.92x 3.77x
EV / EBIT 8.26x 9.18x 2.94x 8.93x 8.18x 8.32x 7.86x 7.49x
EV / FCF 31.4x 12.4x 7.27x 13.5x 13.3x 17x 17.7x 16.4x
FCF Yield 3.18% 8.09% 13.8% 7.41% 7.53% 5.89% 5.66% 6.1%
Dividend per Share 2 0.0315 0.01 - 0.015 0.03 0.034 0.0387 0.0425
Rate of return 3.38% 1.73% - 1.31% 2.38% 2.3% 2.62% 2.88%
EPS 2 0.063 -0.436 0.149 0.095 0.145 0.136 0.1438 0.1532
Distribution rate 50% -2.29% - 15.8% 20.7% 25% 26.9% 27.7%
Net sales 1 10,144 9,511 8,476 8,706 9,254 9,581 9,811 10,054
EBITDA 1 588 524 479 491 526 543 559.3 575.5
EBIT 1 274 214 203 225 255 269.4 278.6 289.3
Net income 1 71 -481 27 108 165 146.9 150.4 155.8
Net Debt 1 1,223 1,330 -96 756 776 717.4 667.6 645
Reference price 2 0.933 0.577 0.625 1.148 1.262 1.477 1.477 1.477
Nbr of stocks (in thousands) 1,113,662 1,100,317 1,107,110 1,092,442 1,038,129 1,031,113 - -
Announcement Date 07/07/22 06/07/23 27/06/24 03/07/25 02/07/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.86x0.23x4.13x2.3% 2.06B
13.51x0.42x6.61x4.26% 19.04B
14.82x0.65x7.4x5.1% 5.09B
9.9x0.44x5.9x2.94% 4.04B
7.2x0.13x2.67x2.52% 2.2B
14.31x0.3x6.77x2.58% 1.91B
11.13x0.87x8.22x7.24% 1.37B
16.44x0.11x1.65x3.21% 1.17B
Average 12.27x 0.40x 5.42x 3.77% 4.61B
Weighted average by Cap. 12.82x 0.43x 6.18x 4.01%

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. DC. Stock
  4. Valuation Currys plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!