Valuation IP Group Plc

Stocks

Market Closed - London S.E. Other stock markets 19:35:08 10/07/2026 +04			5-day change	1st Jan Change
65.80 ^GBX	+1.39%		-0.90%	+12.29%

06-23	IP Group Rejects Railpen's Final Takeover Proposal	MT
06-23	IP Group rejects "final" takeover proposal from Railpen	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,288	577	602.3	525.7	517.7	581.3	-	-
Change	-	-55.22%	4.38%	-12.72%	-1.52%	12.29%	-	-
Enterprise Value (EV) ¹	1,037	432.8	510.6	389.1	620.9	469.7	379.1	337.5
Change	-	-58.26%	17.98%	-23.8%	59.58%	-24.35%	-19.29%	-10.97%
P/E	2.97x	-	-3.51x	-2.7x	8.25x	11.7x	3.42x	2.82x
PBR	0.74x	0.42x	0.51x	0.54x	0.57x	0.62x	0.51x	0.42x
PEG	-	-	-	-0.1x	-0x	-0.6x	0x	0.1x
Capitalization / Revenue	2.53x	-1.91x	-3.9x	-2.77x	6.49x	9.08x	3.08x	2.56x
EV / Revenue	2.04x	-1.43x	-3.3x	-2.05x	7.78x	7.34x	2.01x	1.49x
EV / EBITDA	2.27x	-1.26x	-2.84x	-1.87x	10.1x	10.4x	2.23x	1.61x
EV / EBIT	2.27x	-1.26x	-2.83x	-1.86x	10.2x	10.4x	2.23x	1.61x
EV / FCF	106x	-18.2x	-28.5x	-15.5x	-31.7x	-47x	-34.5x	-
FCF Yield	0.94%	-5.5%	-3.51%	-6.45%	-3.16%	-2.13%	-2.9%	-
Dividend per Share ²	0.012	0.0126	0.0127	-	-	-	-	-
Rate of return	0.97%	2.26%	2.19%	-	-	-	-	-
EPS ²	0.4168	-	-0.1653	-0.1997	0.071	0.0562	0.1926	0.2332
Distribution rate	2.88%	-	-7.68%	-	-	-	-	-
Net sales ¹	508.9	-302	-154.6	-189.5	79.8	64	188.6	226.7
EBITDA ¹	457.6	-343.7	-180	-208.2	61.5	45	169.7	209.9
EBIT ¹	456	-344.3	-180.5	-208.8	61	45	169.7	209.9
Net income ¹	-	-	-171.3	-205.6	67.1	49.7	171.5	209.4
Net Debt ¹	-251.4	-144.2	-91.7	-136.6	103.2	-111.6	-202.2	-243.8
Reference price ²	1.2380	0.5575	0.5810	0.5390	0.5860	0.6580	0.6580	0.6580
Nbr of stocks (in thousands)	1,040,754	1,035,013	1,036,694	975,286	883,428	883,428	-	-
Announcement Date	16/03/22	08/03/23	13/03/24	25/03/25	17/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IP GROUP PLC	11.71x	7.34x	10.44x	-.--%	780M
BLACKROCK, INC.	20.08x	5.49x	12.02x	2.19%	161B
UBS GROUP AG	15.2x	3.52x	-	2.35%	158B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.12x	7.47x	-	1.51%	104B
BROOKFIELD ASSET MANAGEMENT LTD.	25.51x	11.86x	20.35x	4.24%	74.76B
STATE STREET CORPORATION	14.34x	5.29x	-	1.94%	49.88B
AMERIPRISE FINANCIAL, INC.	11.73x	1.74x	5.43x	1.32%	45.56B
3I GROUP PLC	4.96x	5.05x	5.04x	3.5%	36.48B
NORTHERN TRUST CORPORATION	14.31x	5.43x	17.93x	1.8%	33.97B
Average	15.00x	5.91x	11.87x	2.1%	73.86B
Weighted average by Cap.	16.93x	5.75x	12.78x	2.32%