|
Real-time Estimate
Cboe Europe
16:24:12 29/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 6,437.50 GBX | -0.04% |
|
+0.08% | +38.98% |
| 09-23 | Fitch Puts DCC Energy on Rating Watch Negative on Impending Acquisition | MT |
| 09-18 | FTSE 100 slides as bond yields resume upward path | AN |
Company Valuation: DCC Energy 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 | 5,501 | - | - |
| Change | - | -20.3% | 22.22% | -10.57% | -22.26% | 38.97% | - | - |
| Enterprise Value (EV) 1 | 6,602 | 5,426 | 6,841 | 6,244 | 5,039 | 6,378 | 6,189 | 5,958 |
| Change | - | -17.81% | 26.07% | -8.73% | -19.3% | 26.58% | -2.96% | -3.73% |
| P/E | 18.7x | 14x | 17.5x | 24.7x | 328x | 16.3x | 15x | 13.8x |
| PBR | 2.01x | 1.56x | 1.84x | 1.66x | 1.94x | 2.2x | 2.19x | 1.91x |
| PEG | - | 2.04x | -7.22x | -0.7x | -3.5x | 0x | 1.7x | 1.64x |
| Capitalization / Revenue | 0.33x | 0.21x | 0.29x | 0.28x | 0.26x | 0.34x | 0.33x | 0.33x |
| EV / Revenue | 0.37x | 0.24x | 0.34x | 0.35x | 0.33x | 0.39x | 0.37x | 0.35x |
| EV / EBITDA | 9.08x | 6.2x | 7.41x | 6.52x | 5.72x | 7.19x | 6.79x | 6.37x |
| EV / EBIT | 11.2x | 8.28x | 10x | 8.87x | 7.89x | 9.69x | 9.07x | 8.37x |
| EV / FCF | 25.6x | 12.7x | 13.9x | 17x | 10.9x | 14.7x | 13.3x | 12.4x |
| FCF Yield | 3.9% | 7.88% | 7.19% | 5.89% | 9.19% | 6.81% | 7.55% | 8.05% |
| Dividend per Share 2 | 1.758 | 1.872 | 1.966 | 2.064 | 2.167 | 2.228 | 2.367 | 2.481 |
| Rate of return | 2.97% | 3.97% | 3.41% | 4.01% | 4.68% | 3.46% | 3.68% | 3.85% |
| EPS 2 | 3.164 | 3.38 | 3.298 | 2.084 | 0.1412 | 3.954 | 4.302 | 4.664 |
| Distribution rate | 55.6% | 55.4% | 59.6% | 99% | 1,535% | 56.3% | 55% | 53.2% |
| Net sales 1 | 17,732 | 22,205 | 19,859 | 18,011 | 15,442 | 16,383 | 16,619 | 16,839 |
| EBITDA 1 | 727.2 | 875.3 | 923 | 957.5 | 880.7 | 886.5 | 910.9 | 935.2 |
| EBIT 1 | 589.2 | 655.7 | 682.8 | 703.6 | 638.7 | 658 | 682.5 | 712 |
| Net income 1 | 312.4 | 334 | 326.3 | 206.5 | 13.36 | 341.3 | 369.6 | 399.6 |
| 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 | 64.40 | 64.40 | 64.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.29x | 0.39x | 7.19x | 3.46% | 7.29B | |
| 20.42x | - | - | -.--% | 1,077B | |
| 25.46x | 2.05x | 12.64x | 1.08% | 157B | |
| 22.66x | 3.78x | 12.99x | 1.86% | 87.4B | |
| 29.74x | 2.17x | 16.31x | 0.77% | 82.97B | |
| 23.9x | 5.13x | 17.49x | 2.38% | 77.99B | |
| 19.75x | 1.59x | 11.24x | 1.24% | 67.79B | |
| 30.73x | 3.86x | 17.58x | 2.98% | 67.04B | |
| 49.17x | 3x | 15.46x | 2.55% | 27.78B | |
| Average | 26.46x | 2.75x | 13.86x | 1.81% | 183.56B | |
| Weighted average by Cap. | 22.50x | 2.93x | 14.36x | 0.58% |
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
- Valuation DCC Energy plc
Select your edition
All financial news and data tailored to specific country editions
