|
Real-time Estimate
Cboe Europe
15:07:34 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 649.50 GBX | -0.38% |
|
+5.37% | +0.31% |
| 10-28 | Jefferies Raises Volution Group PT, Maintains Buy Rating | MT |
| 10-28 | Shore Capital raises HSBC; Oddo cuts Ryanair | AN |
Company Valuation: Volution Group plc
Data adjusted to current consolidation scope
| Fiscal Period: July | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 823.9 | 793.1 | 1,082 | 1,326 | 1,226 | 1,291 | - | - |
| Change | - | -3.73% | 36.45% | 22.56% | -7.58% | 5.33% | - | - |
| Enterprise Value (EV) 1 | 909.7 | 882.4 | 1,140 | 1,492 | 1,462 | 1,506 | 1,451 | 1,392 |
| Change | - | -2.99% | 29.2% | 30.87% | -2.04% | 3.04% | -3.66% | -4.07% |
| P/E | 23.4x | 21.5x | 25.6x | 32.4x | 19.9x | 19.8x | 17.9x | 17.1x |
| PBR | 4x | 3.55x | 4.4x | 4.91x | 3.96x | 3.89x | 3.39x | 2.96x |
| PEG | - | 4.25x | 1.8x | -9.91x | 0.4x | 3.26x | 1.7x | 3.59x |
| Capitalization / Revenue | 2.68x | 2.42x | 3.11x | 3.16x | 2.53x | 2.45x | 2.36x | 2.27x |
| EV / Revenue | 2.96x | 2.69x | 3.28x | 3.56x | 3.01x | 2.86x | 2.65x | 2.45x |
| EV / EBITDA | 12.3x | 11.1x | 12.8x | 14x | 11.4x | 10.9x | 10x | 9.4x |
| EV / EBIT | 14x | 12.6x | 14.6x | 16x | 13x | 12.8x | 11.9x | 11x |
| EV / FCF | 26.3x | 11.8x | 13.4x | 19.5x | 14.7x | 21.5x | 18.5x | 16.6x |
| FCF Yield | 3.81% | 8.44% | 7.47% | 5.12% | 6.81% | 4.66% | 5.39% | 6.01% |
| Dividend per Share 2 | 0.073 | 0.08 | 0.09 | 0.108 | 0.128 | 0.1359 | 0.1466 | 0.1564 |
| Rate of return | 1.75% | 1.99% | 1.65% | 1.61% | 2.07% | 2.08% | 2.25% | 2.4% |
| EPS 2 | 0.178 | 0.187 | 0.214 | 0.207 | 0.311 | 0.3299 | 0.3637 | 0.381 |
| Distribution rate | 41% | 42.8% | 42.1% | 52.2% | 41.2% | 41.2% | 40.3% | 41% |
| Net sales 1 | 307.7 | 328 | 347.6 | 419.1 | 484.8 | 526.4 | 546.9 | 568.2 |
| EBITDA 1 | 73.86 | 79.34 | 89 | 106.4 | 128.1 | 137.9 | 144.7 | 148 |
| EBIT 1 | 64.89 | 69.85 | 78.04 | 93.43 | 112.4 | 117.3 | 122.4 | 126.1 |
| Net income 1 | 35.61 | 37.37 | 42.8 | 41.53 | 62.5 | 66.3 | 74.07 | 76.45 |
| Net Debt 1 | 85.8 | 89.3 | 57.9 | 165.7 | 235.8 | 214.9 | 159.8 | 100.8 |
| Reference price 2 | 4.165 | 4.016 | 5.470 | 6.700 | 6.190 | 6.520 | 6.520 | 6.520 |
| Nbr of stocks (in thousands) | 197,808 | 197,492 | 197,849 | 197,975 | 198,039 | 198,041 | - | - |
| Announcement Date | 06/10/22 | 05/10/23 | 10/10/24 | 09/10/25 | 08/10/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.76x | 2.86x | 10.92x | 2.08% | 1.73B | |
| 25.17x | 2.99x | 16.3x | 2.04% | 235B | |
| 11.9x | 1.28x | 6.05x | 4.26% | 160B | |
| 25.82x | 3.47x | 15.91x | 1.88% | 163B | |
| 34.99x | 5.19x | 21.81x | 1.12% | 153B | |
| 36.47x | 4.83x | 21.73x | 1.37% | 118B | |
| 28.51x | 4.08x | 20.22x | 0.95% | 94.85B | |
| 33.15x | 4.09x | 22.01x | 1.03% | 95.87B | |
| 34.82x | 5.59x | 19.46x | 1.29% | 95.24B | |
| 38.71x | 6.39x | 25.46x | 0.1% | 94.69B | |
| Average | 28.93x | 4.08x | 17.99x | 1.61% | 121.06B | |
| Weighted average by Cap. | 28.55x | 3.93x | 17.83x | 1.75% |
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
- FAN Stock
- Valuation Volution Group plc
Select your edition
All financial news and data tailored to specific country editions
