|
Real-time Estimate
Cboe Europe
13:36:59 29/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 75.35 GBX | +3.65% |
|
+5.77% | +11.07% |
| 08-14 | Kelso urges The Works shareholders to defy board and elect Coulthard | AN |
| 06-25 | Card Factory plc's Equity Buyback announced on October 30, 2025, has expired. | CI |
Company Valuation: Card Factory plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 200 | 325.5 | 322.8 | 330.6 | 234.1 | 245.7 | - | - |
| Change | - | 62.75% | -0.84% | 2.43% | -29.18% | 4.95% | - | - |
| Enterprise Value (EV) 1 | 394 | 488.1 | 458 | 499.9 | 425.2 | 439.9 | 427.6 | 417.5 |
| Change | - | 23.88% | -6.17% | 9.16% | -14.94% | 3.46% | -2.81% | -2.35% |
| P/E | 24.4x | 7.42x | 6.53x | 6.93x | 7.61x | 5.81x | 5.25x | 5.02x |
| PBR | 0.92x | 1.22x | 1.03x | 0.96x | 0.67x | 0.66x | 0.6x | 0.58x |
| PEG | - | 0x | 0.6x | -1.65x | -0.2x | 0.1x | 0.5x | 1.1x |
| Capitalization / Revenue | 0.55x | 0.7x | 0.63x | 0.61x | 0.4x | 0.4x | 0.39x | 0.37x |
| EV / Revenue | 1.08x | 1.05x | 0.9x | 0.92x | 0.73x | 0.72x | 0.67x | 0.64x |
| EV / EBITDA | 4.6x | 4.36x | 3.74x | 3.92x | 3.44x | 3.4x | 3.17x | 3.02x |
| EV / EBIT | 12.5x | 7.65x | 5.99x | 6.3x | 5.95x | 6.02x | 5.62x | 5.4x |
| EV / FCF | 3.69x | 5.97x | 5.92x | 7.09x | 10.4x | 12.3x | 11.1x | 10.3x |
| FCF Yield | 27.1% | 16.7% | 16.9% | 14.1% | 9.57% | 8.1% | 9.03% | 9.7% |
| Dividend per Share 2 | - | - | 0.045 | 0.048 | 0.05 | 0.0534 | 0.0574 | 0.0609 |
| Rate of return | - | - | 4.82% | 5.05% | 7.39% | 7.34% | 7.89% | 8.38% |
| EPS 2 | 0.024 | 0.128 | 0.143 | 0.137 | 0.089 | 0.1251 | 0.1386 | 0.1449 |
| Distribution rate | - | - | 31.5% | 35% | 56.2% | 42.7% | 41.4% | 42.1% |
| Net sales 1 | 364.4 | 463.4 | 510.9 | 542.5 | 582.7 | 611.4 | 634 | 655.4 |
| EBITDA 1 | 85.6 | 112 | 122.6 | 127.5 | 123.6 | 129.3 | 134.8 | 138.1 |
| EBIT 1 | 31.6 | 63.8 | 76.4 | 79.3 | 71.5 | 73.07 | 76.04 | 77.25 |
| Net income 1 | 8.1 | 44.2 | 49.5 | 47.8 | 31.2 | 41.08 | 43.92 | 45.34 |
| Net Debt 1 | 194 | 162.6 | 135.2 | 169.3 | 191.1 | 194.2 | 181.9 | 171.8 |
| Reference price 2 | 0.5850 | 0.9500 | 0.9340 | 0.9500 | 0.6770 | 0.7270 | 0.7270 | 0.7270 |
| Nbr of stocks (in thousands) | 341,878 | 342,636 | 345,576 | 348,005 | 345,817 | 337,968 | - | - |
| Announcement Date | 5/3/22 A | 5/3/23 A | 4/30/24 A | 5/7/25 A | 4/28/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.81x | 0.72x | 3.4x | 7.34% | 326M | |
| 22.24x | 5.56x | 13.73x | 1.38% | 9.07B | |
| 14.73x | 2.26x | 8.27x | 1.61% | 1.03B | |
| 14.57x | 2.23x | 6.4x | 4.08% | 336M | |
| -4.03x | - | - | - | 169M | |
| Average | 10.66x | 2.69x | 7.95x | 3.61% | 2.19B | |
| Weighted average by Cap. | 20.40x | 5.00x | 12.67x | 1.67% |
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
- CARD Stock
- Valuation Card Factory plc
Select your edition
All financial news and data tailored to specific country editions
