|
Real-time Estimate
Cboe Europe
14:13:45 28/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 5,635.00 GBX | +0.18% |
|
+12.15% | +92.35% |
| 11:42am | WINNERS & LOSERS: Goodwin surges; Computacenter hits record high | AN |
| 11:17am | Panmure Liberum raises Hays to 'buy' | AN |
Company Valuation: Computacenter plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,293 | 2,164 | 3,157 | 2,227 | 3,073 | 5,903 | - | - |
| Change | - | -34.29% | 45.92% | -29.45% | 37.96% | 92.11% | - | - |
| Enterprise Value (EV) 1 | 3,051 | 1,919 | 2,698 | 1,745 | 2,467 | 5,317 | 5,267 | 5,100 |
| Change | - | -37.1% | 40.58% | -35.32% | 41.35% | 115.52% | -0.94% | -3.17% |
| P/E | 18.1x | 12x | 16.1x | 13.9x | 20.1x | 25.3x | 22.9x | 22.6x |
| PBR | 4.44x | 2.49x | 3.35x | 2.9x | - | 6.79x | 6.06x | 5.12x |
| PEG | - | -10.73x | 1.82x | -1.2x | -4.15x | 0.5x | 2.1x | 17.24x |
| Capitalization / Revenue | 0.49x | 0.33x | 0.46x | 0.32x | 0.33x | 0.51x | 0.47x | 0.46x |
| EV / Revenue | 0.45x | 0.3x | 0.39x | 0.25x | 0.27x | 0.46x | 0.42x | 0.39x |
| EV / EBITDA | 10.1x | 6.2x | 8.76x | 5.82x | 6.81x | 12x | 10.9x | 10.3x |
| EV / EBIT | 11.6x | 7.13x | 9.94x | 7.07x | 8.98x | 15.4x | 14x | 13.2x |
| EV / FCF | 14.8x | 8.79x | 7.19x | 4.38x | 9.58x | 26.7x | 21.9x | 19.5x |
| FCF Yield | 6.73% | 11.4% | 13.9% | 22.8% | 10.4% | 3.75% | 4.57% | 5.12% |
| Dividend per Share 2 | 0.663 | 0.679 | 0.7 | 0.707 | 0.746 | 0.8832 | 0.9517 | 0.9594 |
| Rate of return | 2.28% | 3.55% | 2.51% | 3.33% | 2.55% | 1.57% | 1.69% | 1.71% |
| EPS 2 | 1.609 | 1.591 | 1.732 | 1.529 | 1.455 | 2.219 | 2.46 | 2.492 |
| Distribution rate | 41.2% | 42.7% | 40.4% | 46.2% | 51.3% | 39.8% | 38.7% | 38.5% |
| Net sales 1 | 6,726 | 6,470 | 6,923 | 6,965 | 9,194 | 11,538 | 12,570 | 12,937 |
| EBITDA 1 | 302.9 | 309.5 | 308.1 | 299.7 | 362.3 | 443.4 | 484 | 493.5 |
| EBIT 1 | 262.8 | 269.1 | 271.5 | 246.7 | 274.7 | 346.1 | 377.3 | 386.1 |
| Net income 1 | 186.5 | 184.2 | 197.6 | 170.8 | 153.7 | 236.7 | 264.1 | 269.5 |
| Net Debt 1 | -241.4 | -244.3 | -459 | -482.2 | -606 | -586.5 | -636.6 | -803.4 |
| Reference price 2 | 29.10 | 19.11 | 27.92 | 21.24 | 29.30 | 56.25 | 56.25 | 56.25 |
| Nbr of stocks (in thousands) | 113,153 | 113,221 | 113,081 | 104,871 | 104,878 | 104,949 | - | - |
| Announcement Date | 3/16/22 A | 3/31/23 A | 3/20/24 A | 3/18/25 A | 3/12/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.35x | 0.46x | 11.99x | 1.57% | 8.02B | |
| 23.44x | 3.81x | 13.31x | 2.83% | 225B | |
| 13.92x | 1.53x | 8.06x | 3.45% | 115B | |
| -115.12x | 18.31x | 105.89x | -.--% | 114B | |
| 14.56x | 2.66x | 10.03x | 5.64% | 85.18B | |
| 20.89x | 5.46x | 13.41x | 2.73% | 63.33B | |
| 14.56x | 2.12x | 8.98x | 5.35% | 47.1B | |
| 21.18x | 1.73x | 10.68x | 1.43% | 40.87B | |
| 20.56x | 1.56x | 9.88x | 0.9% | 39.42B | |
| 17.7x | 2.23x | 10.7x | 4.94% | 36.32B | |
| Average | 5.70x | 3.99x | 20.29x | 2.88% | 77.39B | |
| Weighted average by Cap. | -0.63x | 5.18x | 25.11x | 2.87% |
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
- CCC Stock
- Valuation Computacenter plc
Select your edition
All financial news and data tailored to specific country editions
