|
Real-time Estimate
Cboe Europe
16:32:54 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,092.50 GBX | +0.05% |
|
-2.85% | +18.18% |
| 09-14 | Dusk Retail cancels plan to IPO in London, will remain private | AN |
| 09-11 | Blackrock Income & Growth review; Tribal unit sale | AN |
Company Valuation: Gamma Communications plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,589 | 1,048 | 1,097 | 1,465 | 851.7 | 973.5 | - | - |
| Change | - | -34.07% | 4.75% | 33.52% | -41.88% | 14.3% | - | - |
| Enterprise Value (EV) 1 | 1,551 | 966.2 | 972.6 | 1,312 | 828 | 988.6 | 967.3 | 925.5 |
| Change | - | -37.72% | 0.66% | 34.85% | -36.87% | 19.4% | -2.15% | -4.32% |
| P/E | 29.9x | 21.4x | 20.5x | 21.3x | 13.3x | 14.5x | 13.1x | 12.1x |
| PBR | 6.13x | 3.47x | 3.18x | 3.92x | 2.21x | 2.47x | 2.53x | 1.94x |
| PEG | - | -2.57x | 2.41x | 0.7x | -3.55x | 1.74x | 1.2x | 1.42x |
| Capitalization / Revenue | 3.55x | 2.16x | 2.1x | 2.53x | 1.32x | 1.47x | 1.43x | 1.39x |
| EV / Revenue | 3.47x | 1.99x | 1.86x | 2.26x | 1.28x | 1.49x | 1.42x | 1.32x |
| EV / EBITDA | 16.3x | 9.19x | 8.51x | 10.5x | 5.84x | 7x | 6.65x | 6.12x |
| EV / EBIT | 22.7x | 14.8x | 14.5x | 14.5x | 9.11x | 9.5x | 8.86x | 8.2x |
| EV / FCF | 26x | 15.1x | 11.4x | 20.6x | 12.9x | 12.2x | 11.6x | 11.5x |
| FCF Yield | 3.85% | 6.62% | 8.76% | 4.86% | 7.74% | 8.17% | 8.59% | 8.66% |
| Dividend per Share 2 | 0.132 | 0.15 | 0.171 | 0.195 | 0.222 | 0.221 | 0.221 | 0.2243 |
| Rate of return | 0.8% | 1.39% | 1.52% | 1.27% | 2.4% | 2.02% | 2.02% | 2.05% |
| EPS 2 | 0.552 | 0.506 | 0.549 | 0.72 | 0.693 | 0.7506 | 0.8327 | 0.9037 |
| Distribution rate | 23.9% | 29.6% | 31.1% | 27.1% | 32% | 29.4% | 26.5% | 24.8% |
| Net sales 1 | 447.7 | 484.6 | 521.7 | 579.4 | 645.8 | 662.6 | 681 | 702.6 |
| EBITDA 1 | 95.4 | 105.1 | 114.3 | 125.5 | 141.7 | 141.1 | 145.5 | 151.2 |
| EBIT 1 | 68.3 | 65.4 | 67 | 90.3 | 90.9 | 104.1 | 109.1 | 112.8 |
| Net income 1 | 53.6 | 49.3 | 53.6 | 69.8 | 64.9 | 65.16 | 70.94 | 73.93 |
| Net Debt 1 | -37.6 | -81.4 | -124.8 | -153.7 | -23.7 | 15.11 | -6.167 | -47.96 |
| Reference price 2 | 16.50 | 10.82 | 11.26 | 15.30 | 9.24 | 10.92 | 10.92 | 10.92 |
| Nbr of stocks (in thousands) | 96,302 | 96,823 | 97,459 | 95,770 | 92,172 | 89,145 | - | - |
| Announcement Date | 22/03/22 | 21/03/23 | 25/03/24 | 25/03/25 | 24/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.55x | 1.49x | 7x | 2.02% | 1.29B | |
| 11.02x | 1.3x | 4.14x | 7.02% | 222B | |
| 10.13x | 2.46x | 6.52x | 6.16% | 190B | |
| 12.99x | 2.12x | 5.46x | 4.18% | 145B | |
| 13.43x | 1.86x | 8.09x | 3.11% | 88.6B | |
| 11.88x | 0.89x | 3.32x | 6.43% | 80.71B | |
| 11.88x | 1.83x | 4.6x | 2.73% | 67.16B | |
| 14.92x | 2.68x | 8.36x | 5.13% | 57.19B | |
| 23.11x | 5.32x | 19.41x | 4.71% | 54.84B | |
| 14.68x | 2.7x | 6.01x | 4.42% | 50.62B | |
| Average | 13.86x | 2.27x | 7.29x | 4.59% | 95.77B | |
| Weighted average by Cap. | 12.62x | 2.10x | 6.37x | 5.32% |
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
- GAMA Stock
- Valuation Gamma Communications plc
Select your edition
All financial news and data tailored to specific country editions
