Valuation Compass Group PLC

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:21:50 27/07/2026 +03			5-day change	1st Jan Change
30.72 ^USD	+1.44%		-2.66%	-3.32%

07-23	Berenberg Keeps Compass Group's Buy Rating, Price Target on Growth Prospects	MT
07-22	Deutsche Bank cuts Mitie, Jefferies ups Reckitt	AN

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	36,706	35,406	41,863	54,452	57,693	51,502	-	-
Change	-	-3.54%	18.24%	30.07%	5.95%	-10.73%	-	-
Enterprise Value (EV) ¹	40,101	38,932	46,428	59,843	64,111	58,930	58,417	57,686
Change	-	-2.92%	19.25%	28.89%	7.13%	-8.08%	-0.87%	-1.25%
P/E	76.9x	27.2x	25.9x	39x	30.9x	22.9x	20x	18.1x
PBR	5.61x	5.17x	6.63x	8.01x	7.54x	5.81x	5.14x	4.59x
PEG	-	0x	0.9x	-3.1x	0.9x	1.1x	1.4x	1.7x
Capitalization / Revenue	1.51x	1.16x	1.07x	1.29x	1.25x	1.02x	0.95x	0.89x
EV / Revenue	1.65x	1.28x	1.19x	1.42x	1.39x	1.16x	1.07x	0.99x
EV / EBITDA	19.3x	13.9x	12.5x	14.4x	13.8x	11.4x	10.4x	9.57x
EV / EBIT	37x	20.8x	17.5x	20x	19.2x	15.8x	14.4x	13.1x
EV / FCF	45.4x	37x	31.6x	41.3x	32.3x	28.6x	24.7x	22.5x
FCF Yield	2.2%	2.7%	3.17%	2.42%	3.09%	3.49%	4.05%	4.43%
Dividend per Share ²	0.1873	0.3715	0.5386	0.598	0.659	0.7311	0.8139	0.8989
Rate of return	0.91%	1.85%	2.21%	1.86%	1.94%	2.41%	2.69%	2.97%
EPS ²	0.2675	0.7383	0.941	0.822	1.099	1.323	1.516	1.674
Distribution rate	70%	50.3%	57.2%	72.7%	60%	55.2%	53.7%	53.7%
Net sales ¹	24,261	30,392	39,090	42,176	46,127	50,636	54,447	58,162
EBITDA ¹	2,079	2,796	3,704	4,145	4,645	5,149	5,597	6,025
EBIT ¹	1,085	1,875	2,652	2,998	3,335	3,735	4,064	4,403
Net income ¹	477.6	1,313	1,642	1,404	1,868	2,285	2,575	2,832
Net Debt ¹	3,395	3,526	4,565	5,391	6,418	7,427	6,914	6,183
Reference price ²	20.58	20.11	24.41	32.09	33.99	30.29	30.29	30.29
Nbr of stocks (in thousands)	1,783,885	1,760,336	1,715,263	1,697,021	1,697,131	1,700,313	-	-
Announcement Date	11/23/21 A	11/21/22 A	11/20/23 A	11/26/24 A	11/25/25 A	-	-	-

¹USD in Million²USD

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.($)
COMPASS GROUP PLC	22.89x	1.16x	11.44x	2.41%	51.5B
STARBUCKS CORPORATION	52.21x	3.72x	24.95x	2.44%	118B
DARDEN RESTAURANTS, INC.	17.44x	1.79x	10.8x	3.3%	22.39B
MIXUE GROUP	10.87x	1.51x	6.8x	0.95%	10.15B
SODEXO	31.86x	0.47x	8.81x	2.96%	9.22B
ZENSHO HOLDINGS CO., LTD.	28.64x	1.11x	10.26x	0.9%	8.72B
HAIDILAO INTERNATIONAL HOLDING LTD.	11.99x	1.04x	5.97x	7.28%	8B
FOOD & LIFE COMPANIES LTD.	38.28x	2.62x	14.72x	0.38%	7.53B
CAVA GROUP, INC.	111.92x	4.6x	35.95x	-.--%	7.22B
GUMING HOLDINGS LIMITED	13.59x	2.43x	9.68x	3.42%	6.53B
Average	33.97x	2.05x	13.94x	2.4%	24.89B
Weighted average by Cap.	38.76x	2.59x	18.03x	2.46%