|
Real-time Estimate
Cboe Europe
19:28:48 26/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,035.00 GBX | -2.26% |
|
+0.17% | +43.93% |
| 04:31pm | Deutsche Bank Downgrades Softcat to Hold, Raises PT | MT |
| 03:09pm | Stocks mixed amid signs of Hormuz strait calm | AN |
Company Valuation: Softcat plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,834 | 2,772 | 2,984 | 3,239 | 3,256 | 4,088 | - | - |
| Change | - | -27.69% | 7.65% | 8.52% | 0.54% | 25.54% | - | - |
| Enterprise Value (EV) 1 | 3,732 | 2,675 | 2,862 | 3,080 | 3,109 | 3,912 | 3,869 | 3,842 |
| Change | - | -28.32% | 6.98% | 7.64% | 0.94% | 25.83% | -1.09% | -0.7% |
| P/E | 40.1x | 25.2x | 26.8x | 27.4x | 24.7x | 27.4x | 25.8x | 22.7x |
| PBR | 21.4x | 13.1x | 11.9x | 10.9x | 9.63x | 13x | 10.6x | 8.71x |
| PEG | - | 1.7x | 21.17x | 4.51x | 2.2x | 1.8x | 4.14x | 1.7x |
| Capitalization / Revenue | 3.31x | 2.57x | 3.03x | 3.36x | 2.23x | 2.34x | 2.29x | 2.09x |
| EV / Revenue | 3.23x | 2.48x | 2.9x | 3.2x | 2.13x | 2.24x | 2.16x | 1.96x |
| EV / EBITDA | 30.6x | 19x | 19.5x | 19.2x | 17x | 18x | 17x | 15.2x |
| EV / EBIT | 31.3x | 19.6x | 20.3x | 20x | 18x | 19.3x | 18.1x | 16x |
| EV / FCF | 44x | 34x | 28x | 26.9x | 24.1x | 29.3x | 27.9x | 23.5x |
| FCF Yield | 2.27% | 2.94% | 3.57% | 3.72% | 4.15% | 3.41% | 3.59% | 4.25% |
| Dividend per Share 2 | 0.413 | 0.365 | 0.376 | 0.475 | 0.454 | 0.4974 | 0.5075 | 0.5379 |
| Rate of return | 2.14% | 2.62% | 2.51% | 2.92% | 2.78% | 2.39% | 2.44% | 2.58% |
| EPS 2 | 0.482 | 0.553 | 0.56 | 0.594 | 0.662 | 0.7604 | 0.8078 | 0.9178 |
| Distribution rate | 85.7% | 66% | 67.1% | 80% | 68.6% | 65.4% | 62.8% | 58.6% |
| Net sales 1 | 1,157 | 1,078 | 985.3 | 962.6 | 1,458 | 1,748 | 1,788 | 1,960 |
| EBITDA 1 | 122 | 140.7 | 147 | 160.7 | 183.4 | 216.9 | 227.8 | 252.8 |
| EBIT 1 | 119.4 | 136.1 | 140.9 | 154.1 | 172.9 | 203 | 213.9 | 240.4 |
| Net income 1 | 96.18 | 110.4 | 112 | 119 | 133 | 153.1 | 162.3 | 187.2 |
| Net Debt 1 | -101.7 | -97.3 | -122.6 | -158.5 | -147.1 | -175.6 | -218.3 | -245.2 |
| Reference price 2 | 19.33 | 13.95 | 15.00 | 16.26 | 16.33 | 20.82 | 20.82 | 20.82 |
| Nbr of stocks (in thousands) | 198,326 | 198,725 | 198,949 | 199,177 | 199,392 | 196,331 | - | - |
| Announcement Date | 26/10/21 | 25/10/22 | 24/10/23 | 24/10/24 | 22/10/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.38x | 2.24x | 18.04x | 2.39% | 5.57B | |
| 22.99x | 3.75x | 13.1x | 2.89% | 221B | |
| 13.89x | 1.53x | 8.04x | 3.45% | 114B | |
| -110.9x | 17.62x | 101.92x | -.--% | 110B | |
| 14.88x | 2.72x | 10.28x | 5.53% | 87.14B | |
| 20.5x | 5.37x | 13.2x | 2.78% | 62.35B | |
| 14.99x | 2.19x | 9.27x | 5.2% | 48.6B | |
| 21.04x | 1.72x | 10.6x | 1.44% | 40.6B | |
| 20.19x | 1.53x | 9.69x | 0.92% | 38.72B | |
| 18.16x | 2.3x | 11.01x | 4.81% | 37.35B | |
| Average | 6.31x | 4.10x | 20.51x | 2.94% | 76.52B | |
| Weighted average by Cap. | 0.32x | 5.02x | 24.17x | 2.91% |
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
- SCT Stock
- Valuation Softcat plc
Select your edition
All financial news and data tailored to specific country editions
