Valuation Foresight Group Holdings Limited

Stocks

Market Closed - London S.E. 19:35:22 29/10/2026 +03			5-day change	1st Jan Change
476.50 ^GBX	+1.06%		+5.19%	+10.81%

10-19	Foresight Group announces investment in Earba Pumped Storage Hydro	AN
10-19	Foresight Energy Infrastructure Partners II SCSp, Foresight Group Holdings Limited and Foresight Group LLP acquired an unknown stake in Earba Pumped Storage Hydro project from Gilkes Energy Limited.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	400.8	456.9	515.7	393.1	398.3	525.7	-	-
Change	-	13.98%	12.88%	-23.78%	1.32%	31.99%	-	-
Enterprise Value (EV) ¹	350.2	420.3	478.5	350.2	356.7	474.8	462.6	432.4
Change	-	19.99%	13.86%	-26.81%	1.86%	33.1%	-2.56%	-6.53%
P/E	16.1x	19x	20x	12.4x	9.31x	10.4x	8.16x	6.86x
PBR	6.84x	5.92x	5.83x	4.73x	4.2x	5.47x	4.77x	3.63x
PEG	-	-1.9x	2.76x	0.5x	0.3x	0.5x	0.3x	0.4x
Capitalization / Revenue	4.66x	3.83x	3.65x	2.55x	2.42x	2.94x	2.62x	2.34x
EV / Revenue	4.07x	3.53x	3.39x	2.27x	2.16x	2.66x	2.3x	1.93x
EV / EBITDA	11x	8.37x	8.07x	5.63x	5.2x	6.13x	5.14x	4.22x
EV / EBIT	12.4x	9.95x	10.6x	7.78x	5.49x	6.63x	5.45x	4.48x
EV / FCF	-	8.42x	11x	8.13x	8.52x	7.66x	6.68x	5.79x
FCF Yield	-	11.9%	9.07%	12.3%	11.7%	13.1%	15%	17.3%
Dividend per Share ²	0.138	0.201	0.222	0.242	0.271	0.3013	0.3467	0.41
Rate of return	3.73%	5.1%	4.99%	6.97%	7.7%	6.32%	7.28%	8.6%
EPS ²	0.23	0.207	0.222	0.28	0.378	0.4572	0.5843	0.6948
Distribution rate	60%	97.1%	100%	86.4%	71.7%	65.9%	59.3%	59%
Net sales ¹	86.07	119.2	141.3	154	164.9	178.7	200.9	224.4
EBITDA ¹	31.82	50.2	59.3	62.2	68.6	77.4	90	102.4
EBIT ¹	28.34	42.22	45.03	45.01	64.92	71.65	84.95	96.6
Net income ¹	25.08	23.62	26.43	33.24	42.83	51.4	62.95	73.25
Net Debt ¹	-50.6	-36.63	-37.23	-42.87	-41.56	-50.9	-63.05	-93.25
Reference price ²	3.700	3.940	4.450	3.470	3.520	4.765	4.765	4.765
Nbr of stocks (in thousands)	108,333	115,961	115,898	113,284	113,149	110,322	-	-
Announcement Date	7/14/22 A	7/4/23 A	6/26/24 A	6/26/25 A	6/29/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORESIGHT GROUP HOLDINGS LIMITED	10.31x	2.63x	6.06x	6.39%	692M
BLACKROCK, INC.	21.99x	6x	12.96x	1.98%	179B
UBS GROUP AG	13.55x	3.28x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.92x	7.28x	-	1.55%	99.99B
BLACKSTONE INC.	19.48x	7.01x	12.49x	4.34%	93.62B
KKR & CO. INC.	14.68x	9.92x	16.99x	0.84%	83.52B
BROOKFIELD ASSET MANAGEMENT LTD.	22.3x	11.64x	19.16x	4.25%	75.45B
APOLLO GLOBAL MANAGEMENT, INC.	18.32x	10.54x	8.12x	1.97%	67B
STATE STREET CORPORATION	12.91x	4.89x	-	2.02%	47.35B
Average	16.61x	7.02x	12.63x	2.89%	87.68B
Weighted average by Cap.	17.79x	7.06x	13.82x	2.43%