|
Market Closed -
London S.E.
19:35:02 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 148.00 GBX | +0.34% |
|
+1.37% | -14.94% |
| 10-02 | DFS Furniture appoints Nichols Chair McMeikan as next chair | AN |
| 10-02 | DFS Furniture Names Chair Designate | MT |
Company Valuation: DFS Furniture plc
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 400.8 | 252.7 | 253.5 | 388.7 | 333.4 | 342.8 | - | - |
| Change | - | -36.97% | 0.34% | 53.33% | -14.23% | 2.83% | - | - |
| Enterprise Value (EV) 1 | 934.7 | 803.2 | 818.4 | 846.9 | 714.7 | 692.8 | 659.2 | 627.6 |
| Change | - | -14.08% | 1.9% | 3.48% | -15.61% | -3.06% | -4.85% | -4.8% |
| P/E | 13.1x | 9.98x | -57.9x | 16.4x | 9.73x | 9.83x | 8.19x | 7.13x |
| PBR | 1.52x | 1.08x | 1.12x | 1.54x | 1.15x | 1.1x | 0.99x | 0.91x |
| PEG | - | -1.01x | 0x | -0x | 0.2x | 5.62x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.35x | 0.23x | 0.26x | 0.38x | 0.32x | 0.32x | 0.31x | 0.3x |
| EV / Revenue | 0.81x | 0.74x | 0.83x | 0.82x | 0.68x | 0.65x | 0.6x | 0.56x |
| EV / EBITDA | 5.31x | 5.1x | 5.76x | 5.39x | 4.39x | 4.23x | 3.83x | 3.51x |
| EV / EBIT | 10.7x | 12.7x | 16.3x | 12.6x | 9.53x | 9x | 7.82x | 6.99x |
| EV / FCF | 10.9x | -115x | -81.8x | 14.5x | 17.7x | 18.9x | 16.2x | 17.6x |
| FCF Yield | 9.15% | -0.87% | -1.22% | 6.91% | 5.64% | 5.28% | 6.19% | 5.69% |
| Dividend per Share 2 | 0.074 | 0.045 | 0.011 | - | 0.03 | 0.0355 | 0.0448 | 0.0569 |
| Rate of return | 4.63% | 4.1% | 1% | - | 2.08% | 2.4% | 3.03% | 3.84% |
| EPS 2 | 0.122 | 0.11 | -0.019 | 0.103 | 0.148 | 0.1506 | 0.1806 | 0.2077 |
| Distribution rate | 60.7% | 40.9% | -57.9% | - | 20.3% | 23.5% | 24.8% | 27.4% |
| Net sales 1 | 1,150 | 1,089 | 987.1 | 1,030 | 1,058 | 1,067 | 1,099 | 1,129 |
| EBITDA 1 | 175.9 | 157.4 | 142 | 157.2 | 162.9 | 163.7 | 172 | 178.9 |
| EBIT 1 | 87.7 | 63.3 | 50.2 | 67 | 75 | 77 | 84.3 | 89.81 |
| Net income 1 | 31.4 | 26.2 | -4.4 | 24.2 | 34.9 | 35.21 | 42.49 | 49.18 |
| Net Debt 1 | 533.9 | 550.5 | 564.9 | 458.2 | 381.3 | 350 | 316.4 | 284.8 |
| Reference price 2 | 1.600 | 1.098 | 1.100 | 1.685 | 1.440 | 1.480 | 1.480 | 1.480 |
| Nbr of stocks (in thousands) | 250,514 | 230,103 | 230,458 | 230,688 | 231,514 | 231,629 | - | - |
| Announcement Date | 15/09/22 | 10/10/23 | 25/09/24 | 25/09/25 | 24/09/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.83x | 0.65x | 4.23x | 2.4% | 457M | |
| 21.51x | 2.08x | 12.28x | 1.07% | 13.38B | |
| 12.75x | 0.73x | 5.81x | -.--% | 7.27B | |
| 14.92x | 2.84x | 8.55x | 4.48% | 3.33B | |
| 11.23x | 0.84x | 6.14x | 5.34% | 2.89B | |
| 6.2x | 0.35x | 4.9x | 3.77% | 1.68B | |
| 13.48x | 2.18x | 7.43x | 1.04% | 1.55B | |
| 15.98x | 1.8x | 10.96x | 5.36% | 1.46B | |
| Average | 13.24x | 1.43x | 7.54x | 2.93% | 4B | |
| Weighted average by Cap. | 16.30x | 1.62x | 9.07x | 1.92% |
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
- DFS Stock
- Valuation DFS Furniture plc
Select your edition
All financial news and data tailored to specific country editions
