|
Real-time Estimate
Cboe Europe
19:39:51 26/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 15,082.50 GBX | +1.36% |
|
-1.24% | +10.31% |
| 10-21 | Barclays lifts StanChart, cuts ICG Enterprise | AN |
| 10-20 | Next Operations Director sells shares worth GBP608,354 | AN |
Company Valuation: Next plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,584 | 8,204 | 10,242 | 11,658 | 15,414 | 16,986 | - | - |
| Change | - | -14.4% | 24.85% | 13.82% | 32.22% | 10.2% | - | - |
| Enterprise Value (EV) 1 | 11,241 | 10,015 | 11,101 | 13,332 | 17,127 | 18,709 | 18,691 | 18,619 |
| Change | - | -10.91% | 10.84% | 20.1% | 28.46% | 9.23% | -0.1% | -0.38% |
| P/E | 14.3x | 11.6x | 12.9x | 16.4x | 17.8x | 18.2x | 17.1x | 15.9x |
| PBR | 9.86x | 7x | 7.24x | 7.14x | 9.77x | 9.39x | 8.55x | 7.75x |
| PEG | - | 1.31x | 0.9x | -2.13x | 0.8x | 1.88x | 2.57x | 2.16x |
| Capitalization / Revenue | 1.97x | 1.52x | 1.88x | 1.84x | 2.2x | 2.31x | 2.18x | 2.07x |
| EV / Revenue | 2.31x | 1.85x | 2.03x | 2.11x | 2.45x | 2.54x | 2.4x | 2.27x |
| EV / EBITDA | 10.1x | 9.04x | 8.99x | 9.52x | 10.6x | 11.4x | 10.8x | 10.3x |
| EV / EBIT | 12.4x | 10.6x | 11.2x | 12.4x | 13.4x | 14x | 13.3x | 12.6x |
| EV / FCF | 14.3x | 16.9x | 11.3x | 13.3x | 16.1x | 23x | 20.6x | 18.5x |
| FCF Yield | 7% | 5.93% | 8.86% | 7.54% | 6.2% | 4.34% | 4.85% | 5.4% |
| Dividend per Share 2 | 3.97 | 2.06 | 2.06 | 2.33 | 2.68 | 3.019 | 3.079 | 3.325 |
| Rate of return | 5.29% | 3.11% | 2.43% | 2.34% | 2.02% | 2.03% | 2.07% | 2.23% |
| EPS 2 | 5.24 | 5.705 | 6.559 | 6.055 | 7.454 | 8.174 | 8.718 | 9.359 |
| Distribution rate | 75.8% | 36.1% | 31.4% | 38.5% | 36% | 36.9% | 35.3% | 35.5% |
| Net sales 1 | 4,862 | 5,414 | 5,459 | 6,321 | 7,004 | 7,353 | 7,776 | 8,196 |
| EBITDA 1 | 1,113 | 1,108 | 1,235 | 1,400 | 1,619 | 1,639 | 1,728 | 1,804 |
| EBIT 1 | 905.4 | 941.5 | 987.9 | 1,075 | 1,279 | 1,334 | 1,404 | 1,482 |
| Net income 1 | 677.5 | 711.7 | 802.3 | 736.1 | 888.5 | 942.4 | 985.5 | 1,043 |
| Net Debt 1 | 1,658 | 1,811 | 858.5 | 1,675 | 1,713 | 1,723 | 1,705 | 1,633 |
| Reference price 2 | 74.98 | 66.18 | 84.68 | 99.52 | 132.65 | 148.80 | 148.80 | 148.80 |
| Nbr of stocks (in thousands) | 127,818 | 123,961 | 120,955 | 117,141 | 116,198 | 114,152 | - | - |
| Announcement Date | 24/03/22 | 29/03/23 | 21/03/24 | 27/03/25 | 26/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.2x | 2.54x | 11.42x | 2.03% | 22.72B | |
| 26.22x | 3.99x | 14.21x | 3.4% | 198B | |
| 45.5x | 5.6x | 23.06x | 0.82% | 148B | |
| 26.17x | 2.7x | 17.28x | 0.77% | 73.25B | |
| 21.95x | 1.5x | 8.46x | 4.2% | 28.13B | |
| 37x | 2.11x | 8.17x | 1.91% | 24.46B | |
| 13.92x | 2.72x | 10.47x | 1.69% | 21.9B | |
| 21.56x | 1.29x | 10.98x | -.--% | 15.55B | |
| 16.94x | 2.15x | 8.59x | 3.33% | 12.77B | |
| 29.09x | 3.59x | 17.15x | -.--% | 12.56B | |
| Average | 25.66x | 2.82x | 12.98x | 1.82% | 55.78B | |
| Weighted average by Cap. | 30.52x | 3.81x | 16.00x | 2.05% |
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
- NXT Stock
- Valuation Next plc
Select your edition
All financial news and data tailored to specific country editions
