|
Real-time Estimate
Cboe Europe
12:05:54 08/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 614.50 GBX | -2.15% |
|
-4.57% | +57.47% |
| 08-11 | WINNERS & LOSERS: Oil majors climb, L&G cut again and Spirax sinks | AN |
| 08-10 | WINNERS & LOSERS: Threat to Vistry; Plus500 plans more share buybacks | AN |
Company Valuation: Saga plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 399.7 | 261.4 | 194.5 | 176.8 | 748.6 | 914.9 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 22.22% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,321 | 1,245 | 1,159 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 5.83% | -5.74% | -6.9% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 16.3x | 11.4x | 9.95x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 6.95x | 4.51x | 3.17x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.7x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.31x | 1.23x | 1.16x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 1.89x | 1.68x | 1.48x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 8.81x | 7.73x | 6.79x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 11.5x | 9.9x | 8.59x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 19.1x | 15.1x | 12.4x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 5.23% | 6.63% | 8.05% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1333 |
| Rate of return | - | - | - | - | - | - | 1.59% | 2.12% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.3846 | 0.5495 | 0.6309 |
| Distribution rate | - | - | - | - | - | - | 18.2% | 21.1% |
| Net sales 1 | 377.2 | 581.1 | 741.1 | 768.2 | 715 | 700.3 | 742.9 | 785.8 |
| EBITDA 1 | 65.2 | 96.6 | 116.5 | 137.1 | 153.1 | 149.9 | 161.1 | 170.7 |
| EBIT 1 | 11.9 | 43.4 | 78 | 74.5 | 120.6 | 115.2 | 125.7 | 134.9 |
| Net income 1 | -28 | -259.2 | -113 | -164.9 | 3.6 | 57.71 | 77.95 | 90.64 |
| Net Debt 1 | 729 | 711.7 | 637.2 | 590.5 | 499.5 | 405.8 | 330 | 244.2 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 6.280 | 6.280 | 6.280 |
| Nbr of stocks (in thousands) | 140,329 | 140,329 | 141,789 | 142,562 | 143,955 | 145,690 | - | - |
| Announcement Date | 23/03/22 | 04/04/23 | 17/04/24 | 09/04/25 | 15/04/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.33x | 1.89x | 8.81x | -.--% | 1.24B | |
| 14.5x | - | - | 4.1% | 195B | |
| 12.72x | 3x | 10.81x | 1.17% | 132B | |
| 15.44x | - | - | 5.51% | 110B | |
| 21.59x | 3.71x | 13.05x | 2.01% | 88.64B | |
| 9.8x | 1.46x | - | 1.77% | 37.48B | |
| -317.34x | 1.2x | - | 3.87% | 26.01B | |
| 12.76x | - | - | 2.82% | 24.98B | |
| 12.66x | - | - | 4.24% | 23.43B | |
| 8.89x | - | - | 5.33% | 18.43B | |
| Average | -19.26x | 2.25x | 10.89x | 3.08% | 65.72B | |
| Weighted average by Cap. | 1.57x | 2.85x | 11.70x | 3.31% |
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
- SAGA Stock
- Valuation Saga plc
Select your edition
All financial news and data tailored to specific country editions
