|
Real-time Estimate
Cboe Europe
16:24:48 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 203.30 GBX | +0.44% |
|
+6.50% | +6.61% |
| 09-21 | FirstGroup's Proposed Capital Reduction Takes Effect | MT |
| 09-18 | EARNINGS AND TRADING: CRISM names EMV's Spicer as incoming chair | AN |
Company Valuation: FirstGroup plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 804.6 | 724 | 1,131 | 935.7 | 917.3 | 1,071 | - | - |
| Change | - | -10.02% | 56.24% | -17.27% | -1.96% | 16.73% | - | - |
| Enterprise Value (EV) 1 | 1,424 | 1,993 | 2,276 | 1,911 | 1,643 | 1,585 | 1,485 | 1,431 |
| Change | - | 40.01% | 14.19% | -16.05% | -14.02% | -3.53% | -6.27% | -3.64% |
| P/E | 1.82x | 8.94x | -75.2x | 8x | 8.2x | 10.2x | 10.1x | 8.16x |
| PBR | 1.32x | 0.97x | 1.78x | 1.33x | 1.29x | 1.44x | 1.29x | 1.17x |
| PEG | - | -0.1x | 1x | -0x | 16.81x | -2.63x | 6.67x | 0.3x |
| Capitalization / Revenue | 0.18x | 0.15x | 0.24x | 0.18x | 0.19x | 0.25x | 0.51x | 0.49x |
| EV / Revenue | 0.31x | 0.42x | 0.48x | 0.38x | 0.35x | 0.38x | 0.71x | 0.66x |
| EV / EBITDA | 1.95x | 2.61x | 3.04x | 2.45x | 2.34x | 2.54x | 4.5x | 4.16x |
| EV / EBIT | 13.4x | 12.4x | 11.1x | 8.58x | 7.49x | 7.95x | 9.23x | 8.37x |
| EV / FCF | -7.65x | 5.03x | 6.97x | 3.17x | 4.39x | 16x | 10.5x | 12.8x |
| FCF Yield | -13.1% | 19.9% | 14.3% | 31.6% | 22.8% | 6.26% | 9.51% | 7.83% |
| Dividend per Share 2 | 0.011 | 0.038 | 0.055 | 0.065 | 0.072 | 0.0738 | 0.0756 | 0.0791 |
| Rate of return | 1% | 3.73% | 3.05% | 3.96% | 4.26% | 3.65% | 3.73% | 3.91% |
| EPS 2 | 0.602 | 0.114 | -0.024 | 0.205 | 0.206 | 0.198 | 0.201 | 0.248 |
| Distribution rate | 1.83% | 33.3% | -229% | 31.7% | 35% | 37.3% | 37.6% | 31.9% |
| Net sales 1 | 4,592 | 4,755 | 4,715 | 5,066 | 4,752 | 4,215 | 2,100 | 2,184 |
| EBITDA 1 | 731.2 | 762.4 | 748.6 | 780.4 | 700.8 | 624.7 | 330.4 | 343.9 |
| EBIT 1 | 106.1 | 161 | 204.3 | 222.8 | 219.4 | 199.2 | 161 | 170.9 |
| Net income 1 | 636.4 | 87.1 | -15.9 | 127.5 | 118.3 | 113 | 98.5 | 113.5 |
| Net Debt 1 | 619 | 1,269 | 1,145 | 974.8 | 725.3 | 513.8 | 414.4 | 360.3 |
| Reference price 2 | 1.095 | 1.019 | 1.804 | 1.640 | 1.689 | 2.024 | 2.024 | 2.024 |
| Nbr of stocks (in thousands) | 734,762 | 710,477 | 627,001 | 570,558 | 543,129 | 529,055 | - | - |
| Announcement Date | 14/06/22 | 08/06/23 | 11/06/24 | 10/06/25 | 18/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.22x | 0.38x | 2.54x | 3.65% | 1.42B | |
| 14.25x | 2.67x | 9.9x | 2.55% | 24.44B | |
| 7.23x | 3.83x | 8.02x | 0.87% | 22.08B | |
| -48.29x | 0.39x | 35.02x | -.--% | 15.37B | |
| 12.32x | 1.8x | 5.71x | 4.46% | 10.94B | |
| 12.92x | 1.57x | 8.02x | 3.28% | 8.53B | |
| 12.92x | 1.96x | 12.68x | 2.26% | 6.64B | |
| 9.87x | 1.94x | 10.87x | 2.03% | 5.66B | |
| 16.54x | 4.15x | 11.6x | 3.05% | 5.33B | |
| Average | 5.33x | 2.08x | 11.59x | 2.46% | 11.16B | |
| Weighted average by Cap. | 2.54x | 2.35x | 12.94x | 2.06% |
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
- FGP Stock
- Valuation FirstGroup plc
Select your edition
All financial news and data tailored to specific country editions
