Valuation Verisure plc

Stocks

Market Closed - Nasdaq Stockholm 21:00:00 09/11/2026 +04			5-day change	1st Jan Change
10.71 ^EUR	-0.83%		-1.38%	-23.50%

11-05	Barclays: Verisure demonstrates resilience compared with competitor	FW
11-04	Nordea reiterates buy on Verisure, sees attractive valuation	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	14,475	11,096	-	-
Change	-	-23.35%	-	-
Enterprise Value (EV) ¹	19,761	16,118	16,151	16,072
Change	-	-18.44%	0.21%	-0.49%
P/E	-46.7x	76.8x	54.5x	31.9x
PBR	1.36x	1.25x	1.26x	1.24x
PEG	0.5x	-1x	1.3x	0.4x
Capitalization / Revenue	3.86x	2.69x	2.49x	2.3x
EV / Revenue	5.28x	3.91x	3.62x	3.34x
EV / EBITDA	11.6x	8.58x	7.86x	7.15x
EV / EBIT	20.7x	14.8x	13.3x	11.8x
EV / FCF	48.4x	29.4x	29.6x	23.7x
FCF Yield	2.07%	3.41%	3.38%	4.23%
Dividend per Share ²	-	0.2097	0.2387	0.2844
Rate of return	-	1.96%	2.23%	2.66%
EPS ²	-0.3	0.1395	0.1965	0.3358
Distribution rate	-	150%	122%	84.7%
Net sales ¹	3,745	4,124	4,463	4,814
EBITDA ¹	1,708	1,879	2,056	2,249
EBIT ¹	952.9	1,087	1,217	1,365
Net income ¹	-255.9	129.3	202.3	342.2
Net Debt ¹	5,285	5,022	5,055	4,976
Reference price ²	14.00	10.71	10.71	10.71
Nbr of stocks (in thousands)	1,033,962	1,036,032	-	-
Announcement Date	12/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VERISURE PLC	77.42x	3.93x	8.63x	1.94%	12.48B
VISA, INC.	28.38x	15.75x	22.32x	0.74%	797B
CINTAS CORPORATION	40.34x	7.33x	26.02x	0.89%	88.29B
UNITED RENTALS, INC.	21.74x	4.43x	9.65x	0.75%	65.36B
BLOCK, INC.	52.8x	1.86x	10.41x	-.--%	51.67B
PAYPAL HOLDINGS, INC.	11.68x	1.51x	7.48x	0.95%	49.21B
NEBIUS GROUP	-61.28x	14.69x	35.62x	-.--%	35.49B
FISERV, INC.	-18.03x	3x	7.17x	-.--%	33.46B
SUNBELT RENTALS HOLDINGS, INC.	20.01x	3.37x	8x	1.6%	31.57B
CORPAY, INC.	22.23x	6.49x	12.33x	-.--%	29.12B
Average	19.53x	6.24x	14.76x	0.69%	119B
Weighted average by Cap.	25.44x	12.25x	19.98x	0.7%