Valuation Tesco PLC

Stocks

Real-time Estimate Cboe Europe 17:56:46 02/11/2026 +04			5-day change	1st Jan Change
544.90 ^GBX	+0.91%		+2.10%	+23.31%

10-30	AD buys Tesco’s Czech and Slovak businesses, but at a full price
10-30	Koninklijke Ahold Delhaize N.V. (ENXTAM:AD) agreed to acquire Czech Republic and Slovakia Businesses of Tesco PLC from Tesco PLC for an enterprise value of ?1.2 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	21,946	18,535	19,429	25,462	30,544	33,678	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	10.26%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	44,802	44,518	44,316
Change	-	-10.58%	0.57%	19.6%	17.73%	8.99%	-0.63%	-0.45%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	17.2x	15.6x	14.4x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.89x	2.84x	2.73x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.1x	1.5x	1.62x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.45x	0.44x	0.43x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.6x	0.58x	0.56x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	8.64x	8.26x	7.96x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	13.6x	12.9x	12.3x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	24x	21.9x	20.7x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.17%	4.57%	4.83%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.1616	0.1747	0.1898
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	2.99%	3.24%	3.51%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3135	0.3456	0.3763
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.6%	50.5%	50.4%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,945	76,889	78,860
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,187	5,387	5,569
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,299	3,448	3,595
Net income ¹	1,481	745	1,736	1,626	1,787	1,996	2,155	2,314
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	11,124	10,840	10,638
Reference price ²	2.898	2.550	2.788	3.802	4.806	5.400	5.400	5.400
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,236,625	-	-
Announcement Date	13/04/22	13/04/23	10/04/24	10/04/25	16/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESCO PLC	17.23x	0.6x	8.64x	2.99%	45.12B
WALMART INC.	42.91x	1.37x	20.97x	0.81%	980B
LOBLAW COMPANIES LIMITED	26.67x	1.27x	11.1x	0.89%	56.93B
SYSCO CORPORATION	17.18x	0.68x	12.73x	2.67%	40.78B
KROGER CO. (THE)	13.31x	0.36x	6.73x	2.26%	39.43B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.48x	0.97x	6.47x	5.14%	38.33B
WOOLWORTHS GROUP LIMITED	27.67x	0.85x	9.83x	2.67%	34.5B
AHOLD DELHAIZE N.V.	12.34x	0.47x	5.95x	3.84%	31.95B
SEVEN & I HOLDINGS CO., LTD.	16.95x	0.66x	7.53x	2.78%	30.62B
GEORGE WESTON LIMITED	22.16x	0.81x	6.74x	1.17%	28.87B
Average	21.89x	0.80x	9.67x	2.52%	132.64B
Weighted average by Cap.	36.90x	1.21x	17.76x	1.29%