|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 648.00 GBX | -1.07% |
|
+9.68% | +65.01% |
| 07-09 | Berenberg Begins Saga plc Coverage with Buy Rating | MT |
| 07-09 | Computacenter gets two price target hikes | 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 | 954.3 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 27.48% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,362 | 1,286 | 1,199 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 9.13% | -5.61% | -6.74% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 16.4x | 12.1x | 10.4x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 7.23x | 4.67x | 3.26x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.6x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.36x | 1.28x | 1.21x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 1.94x | 1.73x | 1.53x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 9.08x | 7.98x | 7.03x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 11.8x | 10.2x | 8.89x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 19.4x | 15.9x | 13.8x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 5.16% | 6.27% | 7.26% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1333 |
| Rate of return | - | - | - | - | - | - | 1.53% | 2.04% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.3982 | 0.5396 | 0.6309 |
| Distribution rate | - | - | - | - | - | - | 18.5% | 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 | 170.6 |
| 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 | 407.7 | 331.3 | 244.7 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 6.550 | 6.550 | 6.550 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.45x | 1.94x | 9.08x | -.--% | 1.28B | |
| 13.73x | - | - | 4.35% | 181B | |
| 13.34x | 3.02x | 11.26x | 1.15% | 134B | |
| 16.28x | - | - | 5.24% | 113B | |
| 20.71x | 3.64x | 12.75x | 2.13% | 86.02B | |
| 10.34x | 1.47x | - | 1.74% | 37.87B | |
| -434.35x | 1.35x | - | 3.85% | 26.17B | |
| 12.26x | - | - | 2.94% | 24.39B | |
| 12.96x | - | - | 4.51% | 21.38B | |
| 11.05x | - | - | 5.38% | 16.18B | |
| Average | -30.72x | 2.28x | 11.03x | 3.13% | 64.23B | |
| Weighted average by Cap. | -3.57x | 2.84x | 11.83x | 3.34% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
