Valuation discoverIE Group plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:59:52 28/07/2026 +04			5-day change	1st Jan Change
778.50 ^GBX	+2.30%		+12.23%	+30.00%

07-27	Hochschild raised; RBC cuts Standard Life	AN
07-24	Stocks rise as oil price cools on peace talk hope	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	746.8	742.3	724.9	522.5	517.1	731.5	-	-
Change	-	-0.6%	-2.34%	-27.92%	-1.04%	41.46%	-	-
Enterprise Value (EV) ¹	777	785	828.9	616.8	597.6	854.8	832.8	804.9
Change	-	1.03%	5.6%	-25.58%	-3.11%	43.03%	-2.57%	-3.35%
P/E	30x	35.5x	47.9x	21.8x	18.3x	25.2x	23.4x	22x
PBR	2.6x	2.45x	2.47x	1.74x	1.61x	2.12x	2.04x	1.86x
PEG	-	-2x	-1.8x	0.4x	1x	9.75x	3.05x	3.48x
Capitalization / Revenue	1.97x	1.65x	1.66x	1.24x	1.17x	1.52x	1.47x	1.42x
EV / Revenue	2.05x	1.75x	1.9x	1.46x	1.35x	1.77x	1.67x	1.56x
EV / EBITDA	14.4x	11.8x	11.3x	8.16x	8.84x	10.5x	9.79x	9.15x
EV / EBIT	18.8x	15.2x	14.5x	10.2x	9.8x	12.4x	11.5x	10.6x
EV / FCF	31.5x	16.9x	13.6x	15.3x	15.4x	23.1x	19.3x	16.1x
FCF Yield	3.18%	5.92%	7.37%	6.53%	6.48%	4.33%	5.18%	6.21%
Dividend per Share ²	0.108	0.1145	0.12	0.125	0.13	0.1369	0.1445	0.1528
Rate of return	1.37%	1.49%	1.59%	2.3%	2.42%	1.8%	1.9%	2.01%
EPS ²	0.263	0.217	0.158	0.25	0.294	0.3016	0.3248	0.3453
Distribution rate	41.1%	52.8%	75.9%	50%	44.2%	45.4%	44.5%	44.2%
Net sales ¹	379.2	448.9	437	422.9	443.3	482.4	498.5	515.8
EBITDA ¹	53.9	66.4	73.1	75.6	67.6	81.47	85.07	88
EBIT ¹	41.4	51.8	57.2	60.5	61	69.14	72.62	76.23
Net income ¹	25.2	21.3	15.5	24.6	29	29.59	32.21	34.35
Net Debt ¹	30.2	42.7	104	94.3	80.5	123.3	101.3	73.38
Reference price ²	7.880	7.710	7.570	5.440	5.380	7.610	7.610	7.610
Nbr of stocks (in thousands)	94,767	96,275	95,760	96,056	96,121	96,127	-	-
Announcement Date	14/06/22	07/06/23	05/06/24	04/06/25	03/06/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISCOVERIE GROUP PLC	25.23x	1.77x	10.49x	1.8%	973M
AMPHENOL CORPORATION	32.15x	5.79x	17.93x	0.68%	184B
HON HAI PRECISION INDUSTRY CO., LTD.	14.48x	0.31x	7.14x	3.51%	110B
EOPTOLINK TECHNOLOGY INC., LTD.	31.04x	12.25x	26.07x	0.39%	101B
MURATA MANUFACTURING CO., LTD.	43.7x	6.96x	22.65x	0.85%	90.11B
LUXSHARE PRECISION INDUSTRY CO., LTD.	22.06x	1.27x	14.19x	0.51%	71.28B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.79x	7.07x	34.36x	0.23%	66.48B
COHERENT CORP.	66.85x	7.98x	33.88x	0.01%	53.08B
YAGEO CORPORATION	33.11x	7.51x	22.9x	1.22%	39.75B
CELESTICA INC.	34.49x	1.91x	21.1x	-.--%	36.62B
Average	37.59x	5.28x	21.07x	0.92%	75.28B
Weighted average by Cap.	36.04x	5.74x	20.64x	0.97%