|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 324.50 GBX | -1.67% |
|
-6.00% | -18.40% |
| 07-07 | Saba Calls on Workspace Group to Carry Out Disposals to Improve Shareholder Returns | MT |
| 07-07 | Saba claims Workspace "has failed its investors", calls for disposals | AN |
Company Valuation: Workspace Group Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,240 | 836.4 | 982.8 | 797.2 | 656.7 | 634.6 | - | - |
| Change | - | -32.53% | 17.51% | -18.89% | -17.62% | -3.37% | - | - |
| Enterprise Value (EV) 1 | 1,797 | 1,738 | 1,838 | 1,617 | 1,415 | 1,277 | 1,282 | 1,272 |
| Change | - | -3.28% | 5.72% | -12.02% | -12.49% | -9.72% | 0.38% | -0.85% |
| P/E | 10.1x | -21.9x | -5.1x | 148x | -5.46x | -13.7x | 11.4x | 8.13x |
| PBR | - | - | 0.63x | 0.54x | 0.5x | 0.52x | 0.51x | 0.49x |
| PEG | - | 0x | -0x | -1x | 0x | 0.2x | -0x | 0.2x |
| Capitalization / Revenue | 9.33x | 4.8x | 7.79x | 6.53x | 5.79x | 6.17x | 5.97x | 5.53x |
| EV / Revenue | 13.5x | 9.98x | 14.6x | 13.2x | 12.5x | 12.4x | 12.1x | 11.1x |
| EV / EBITDA | 25.6x | 17.8x | 17.8x | 16.4x | 15.2x | 16x | 15.7x | 14.4x |
| EV / EBIT | 26.7x | 18.3x | 18.2x | 16.4x | 15.4x | 16.8x | 16.3x | 14.6x |
| EV / FCF | 26.8x | -14.3x | - | 91.3x | 127x | 14x | 128x | 70.6x |
| FCF Yield | 3.73% | -6.98% | - | 1.09% | 0.78% | 7.12% | 0.78% | 1.42% |
| Dividend per Share 2 | 0.215 | 0.258 | 0.28 | 0.284 | 0.261 | 0.1956 | 0.1776 | 0.1894 |
| Rate of return | 3.14% | 5.91% | 5.46% | 6.84% | 7.64% | 5.93% | 5.38% | 5.74% |
| EPS 2 | 0.681 | -0.199 | -1.004 | 0.028 | -0.626 | -0.241 | 0.2885 | 0.4058 |
| Distribution rate | 31.6% | -130% | -27.9% | 1,014% | -41.7% | -81.2% | 61.6% | 46.7% |
| Net sales 1 | 132.9 | 174.2 | 126.2 | 122.1 | 113.4 | 102.8 | 106.3 | 114.7 |
| EBITDA 1 | 70.1 | 97.4 | 103.2 | 98.8 | 93.1 | 79.84 | 81.45 | 88.15 |
| EBIT 1 | 67.4 | 95.1 | 100.9 | 98.8 | 91.7 | 76.2 | 78.59 | 86.82 |
| Net income 1 | 123.9 | -37.8 | -192.5 | 5.4 | -120.3 | -46.57 | 72.87 | 83.42 |
| Net Debt 1 | 557.7 | 902 | 854.9 | 819.7 | 758.3 | 642.9 | 647.9 | 636.9 |
| Reference price 2 | 6.850 | 4.368 | 5.125 | 4.150 | 3.415 | 3.300 | 3.300 | 3.300 |
| Nbr of stocks (in thousands) | 180,963 | 191,478 | 191,775 | 192,086 | 192,289 | 192,289 | - | - |
| Announcement Date | 08/06/22 | 25/05/23 | 05/06/24 | 05/06/25 | 10/06/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -13.7x | 12.43x | 16x | 5.93% | 849M | |
| 40.9x | 15.8x | 16.38x | 5.11% | 59.69B | |
| 9.32x | 12.62x | 15.75x | 5.32% | 16.99B | |
| 11.09x | 22.73x | 26.73x | 3.72% | 15.95B | |
| 19.92x | 16.87x | 24.74x | 4.97% | 14.84B | |
| 10.11x | 13.32x | 16.03x | 5.45% | 11.77B | |
| 7.99x | 22.54x | 30.52x | 2.79% | 10.7B | |
| 31.7x | 11.37x | 17.93x | 3.72% | 10.55B | |
| 16.01x | 12.31x | 19.23x | 6.11% | 9.67B | |
| 23.69x | 7.21x | 11.82x | 5.83% | 8.61B | |
| Average | 15.70x | 14.72x | 19.51x | 4.9% | 15.96B | |
| Weighted average by Cap. | 24.80x | 15.54x | 19.08x | 4.86% |
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
- WKP Stock
- Valuation Workspace Group Plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
