Valuation Forterra plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:10 26/06/2026 +04			5-day change	1st Jan Change
138.20 ^GBX	+1.02%		+3.29%	-25.46%

06-11	Forterra CFO Ben Guyatt to step down in October	AN
06-11	Forterra plc Announces Resignation of Ben Guyatt from Chief Financial Officer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	627.2	386.2	364.4	341.2	390	283.7	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-27.25%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	356.2	341.3	322.3
Change	-	-31.98%	17.5%	-7.23%	4.17%	-23.49%	-4.19%	-5.57%
P/E	14x	6.86x	28.5x	19.5x	23.2x	12.5x	10.9x	9.14x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.24x	1.17x	1.1x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.8x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.76x	0.72x	0.67x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.95x	0.86x	0.76x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.19x	5.33x	4.38x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.58x	8.02x	6.27x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	13x	10.8x	8.9x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	7.71%	9.22%	11.2%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0547	0.0692	0.0838
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	3.96%	5%	6.07%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1103	0.1263	0.1512
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	49.6%	54.8%	55.5%
Net sales ¹	370.4	455.5	346.4	344.3	386	375.4	395.8	424.7
EBITDA ¹	70.4	89.2	58.1	52	61.6	57.52	63.99	73.6
EBIT ¹	54	72.7	38.1	31.2	42	37.2	42.55	51.4
Net income ¹	45.5	58.8	12.8	17.5	17	23.12	26.43	31.98
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	72.51	57.57	38.56
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.382	1.382	1.382
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	205,306	-	-
Announcement Date	10/03/22	09/03/23	26/03/24	12/03/25	11/03/26	-	-	-

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.($)
FORTERRA PLC	12.53x	0.95x	6.19x	3.96%	375M
CRH PLC	18.92x	2.22x	10.61x	1.39%	75.05B
CHINA JUSHI CO., LTD.	44.65x	12.46x	27.92x	0.96%	43.24B
VULCAN MATERIALS COMPANY	33.79x	5.4x	17.71x	0.66%	40.4B
HEIDELBERG MATERIALS AG	14.29x	1.69x	7.74x	2.12%	37.09B
MARTIN MARIETTA MATERIALS, INC.	32.45x	5.8x	17.03x	0.56%	36.99B
ULTRATECH CEMENT LIMITED	41.21x	4.04x	21.41x	0.69%	35.83B
AMRIZE AG	21.25x	2.75x	10.44x	1.14%	30.64B
GRASIM INDUSTRIES LIMITED	502.53x	5.49x	129.37x	0.32%	22.49B
CEMEX, S.A.B. DE C.V.	11.95x	1.32x	6.62x	0.81%	17.89B
Average	73.36x	4.21x	25.50x	1.26%	34B
Weighted average by Cap.	59.10x	4.64x	22.80x	1.04%