|
Market Closed -
London S.E.
18:35:12 11/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 790.00 GBX | +1.67% |
|
-0.38% | +31.67% |
| 08-25 | WINNERS & LOSERS: Vistry surges on UK government funding boost | AN |
| 08-19 | DiscoverIE opens new Bangalore facility to boost production capacity | AN |
Company Valuation: discoverIE Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 746.8 | 742.3 | 724.9 | 522.5 | 517.1 | 759.4 | - | - |
| Change | - | -0.6% | -2.34% | -27.92% | -1.04% | 46.85% | - | - |
| Enterprise Value (EV) 1 | 777 | 785 | 828.9 | 616.8 | 597.6 | 883.3 | 861.1 | 832.8 |
| Change | - | 1.03% | 5.6% | -25.58% | -3.11% | 47.8% | -2.51% | -3.29% |
| P/E | 30x | 35.5x | 47.9x | 21.8x | 18.3x | 26.2x | 24.3x | 22.9x |
| PBR | 2.6x | 2.45x | 2.47x | 1.74x | 1.61x | 2.2x | 2.11x | 1.93x |
| PEG | - | -2x | -1.8x | 0.4x | 1x | 10.14x | 3.16x | 3.62x |
| Capitalization / Revenue | 1.97x | 1.65x | 1.66x | 1.24x | 1.17x | 1.58x | 1.53x | 1.47x |
| EV / Revenue | 2.05x | 1.75x | 1.9x | 1.46x | 1.35x | 1.83x | 1.73x | 1.61x |
| EV / EBITDA | 14.4x | 11.8x | 11.3x | 8.16x | 8.84x | 10.9x | 10.2x | 9.46x |
| EV / EBIT | 18.8x | 15.2x | 14.5x | 10.2x | 9.8x | 12.8x | 11.9x | 10.9x |
| EV / FCF | 31.5x | 16.9x | 13.6x | 15.3x | 15.4x | 23.1x | 19.5x | 16.6x |
| FCF Yield | 3.18% | 5.92% | 7.37% | 6.53% | 6.48% | 4.34% | 5.13% | 6.01% |
| Dividend per Share 2 | 0.108 | 0.1145 | 0.12 | 0.125 | 0.13 | 0.1366 | 0.144 | 0.1528 |
| Rate of return | 1.37% | 1.49% | 1.59% | 2.3% | 2.42% | 1.73% | 1.82% | 1.93% |
| EPS 2 | 0.263 | 0.217 | 0.158 | 0.25 | 0.294 | 0.3016 | 0.3248 | 0.3453 |
| Distribution rate | 41.1% | 52.8% | 75.9% | 50% | 44.2% | 45.3% | 44.3% | 44.2% |
| Net sales 1 | 379.2 | 448.9 | 437 | 422.9 | 443.3 | 482.1 | 497.6 | 515.8 |
| EBITDA 1 | 53.9 | 66.4 | 73.1 | 75.6 | 67.6 | 81.19 | 84.61 | 88 |
| EBIT 1 | 41.4 | 51.8 | 57.2 | 60.5 | 61 | 68.99 | 72.38 | 76.29 |
| Net income 1 | 25.2 | 21.3 | 15.5 | 24.6 | 29 | 29.85 | 32.24 | 34.35 |
| Net Debt 1 | 30.2 | 42.7 | 104 | 94.3 | 80.5 | 123.9 | 101.7 | 73.38 |
| Reference price 2 | 7.880 | 7.710 | 7.570 | 5.440 | 5.380 | 7.900 | 7.900 | 7.900 |
| Nbr of stocks (in thousands) | 94,767 | 96,275 | 95,760 | 96,056 | 96,121 | 96,127 | - | - |
| Announcement Date | 6/14/22 A | 6/7/23 A | 6/5/24 A | 6/4/25 A | 6/3/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.19x | 1.83x | 10.88x | 1.73% | 1.03B | |
| 32.98x | 6.13x | 18.76x | 0.68% | 207B | |
| 13.31x | 0.3x | 6.7x | 3.77% | 110B | |
| 37.15x | 6x | 19.56x | 0.95% | 87.14B | |
| 27.54x | 9.91x | 20.11x | 0.46% | 87.91B | |
| 68x | 7.19x | 33.57x | 0.21% | 76.97B | |
| 19.71x | 1.17x | 13.27x | 0.67% | 66.72B | |
| 19.31x | 3.28x | 12.45x | 1.38% | 61.37B | |
| 41.25x | 5.79x | 21.8x | 0.01% | 59.8B | |
| 62.36x | 28.58x | 64.82x | 0.41% | 42.59B | |
| Average | 34.78x | 7.02x | 22.19x | 1.03% | 80.05B | |
| Weighted average by Cap. | 33.52x | 6.36x | 20.49x | 1.06% |
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
- DSCV Stock
- Valuation discoverIE Group plc
Select your edition
All financial news and data tailored to specific country editions
