|
End-of-day quote
Euronext Dublin
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 08-21 | Irish Court Orders Scheme Meeting for DCC Energy Takeover by KKR, Energy Capital Partners | MT |
| 08-05 | UK's Bodycote gets $2 billion rival approaches from CVC, Veritas Capital | RE |
Company Valuation: DCC plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,846 | 4,659 | 5,694 | 5,092 | 3,959 | 5,442 | - | - |
| Change | - | -20.3% | 22.22% | -10.57% | -22.26% | 37.46% | - | - |
| Enterprise Value (EV) 1 | 6,602 | 5,426 | 6,841 | 6,244 | 5,039 | 6,318 | 6,129 | 5,898 |
| Change | - | -17.81% | 26.07% | -8.73% | -19.3% | 25.39% | -2.99% | -3.77% |
| P/E | 18.7x | 14x | 17.5x | 24.7x | 328x | 16.1x | 14.9x | 13.6x |
| PBR | 2.01x | 1.56x | 1.84x | 1.66x | 1.94x | 2.21x | 2.08x | 1.89x |
| PEG | - | 2.04x | -7.22x | -0.7x | -3.5x | 0x | 1.82x | 1.53x |
| Capitalization / Revenue | 0.33x | 0.21x | 0.29x | 0.28x | 0.26x | 0.33x | 0.33x | 0.32x |
| EV / Revenue | 0.37x | 0.24x | 0.34x | 0.35x | 0.33x | 0.38x | 0.37x | 0.35x |
| EV / EBITDA | 9.08x | 6.2x | 7.41x | 6.52x | 5.72x | 7.11x | 6.71x | 6.31x |
| EV / EBIT | 11.2x | 8.28x | 10x | 8.87x | 7.89x | 9.59x | 9.01x | 8.41x |
| EV / FCF | 25.6x | 12.7x | 13.9x | 17x | 10.9x | 14.5x | 13.1x | 12.3x |
| FCF Yield | 3.9% | 7.88% | 7.19% | 5.89% | 9.19% | 6.87% | 7.62% | 8.14% |
| Dividend per Share 2 | 1.758 | 1.872 | 1.966 | 2.064 | 2.167 | 2.223 | 2.306 | 2.436 |
| Rate of return | 2.97% | 3.97% | 3.41% | 4.01% | 4.68% | 3.49% | 3.62% | 3.82% |
| EPS 2 | 3.164 | 3.38 | 3.298 | 2.084 | 0.1412 | 3.963 | 4.287 | 4.67 |
| Distribution rate | 55.6% | 55.4% | 59.6% | 99% | 1,535% | 56.1% | 53.8% | 52.2% |
| Net sales 1 | 17,732 | 22,205 | 19,859 | 18,011 | 15,442 | 16,494 | 16,570 | 16,995 |
| EBITDA 1 | 727.2 | 875.3 | 923 | 957.5 | 880.7 | 889.1 | 913.5 | 935.2 |
| EBIT 1 | 589.2 | 655.7 | 682.8 | 703.6 | 638.7 | 658.7 | 680.4 | 701.1 |
| Net income 1 | 312.4 | 334 | 326.3 | 206.5 | 13.36 | 340.3 | 366.8 | 390.5 |
| Net Debt 1 | 756.6 | 767.3 | 1,147 | 1,152 | 1,080 | 876.7 | 687.6 | 456.6 |
| Reference price 2 | 59.26 | 47.18 | 57.60 | 51.45 | 46.34 | 63.70 | 63.70 | 63.70 |
| Nbr of stocks (in thousands) | 98,646 | 98,747 | 98,852 | 98,966 | 85,424 | 85,424 | - | - |
| Announcement Date | 17/05/22 | 16/05/23 | 14/05/24 | 13/05/25 | 19/05/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.13x | - | - | -.--% | 1,061B | |
| 24.53x | 2.02x | 12.79x | 1.14% | 147B | |
| 24.23x | 3.98x | 13.67x | 1.78% | 92.29B | |
| 30.58x | 2.41x | 18.15x | 0.76% | 83.12B | |
| 24.66x | 5.28x | 18.01x | 2.3% | 80.4B | |
| 21.73x | 1.72x | 12.36x | 1.17% | 72.13B | |
| 32.65x | 3.88x | 17.92x | 2.77% | 68.43B | |
| 45.26x | 2.78x | 14.36x | 2.76% | 26.17B | |
| Average | 27.97x | 3.15x | 15.32x | 1.59% | 203.8B | |
| Weighted average by Cap. | 22.52x | 3.08x | 15.09x | 0.57% |
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
- DCC Stock
- DCC Stock
- Valuation DCC plc
Select your edition
All financial news and data tailored to specific country editions
