|
Real-time Estimate
Cboe Europe
10:33:41 25/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 143.50 GBX | +1.20% |
|
0.00% | -23.19% |
| 08-10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
| 07-29 | Deutsche Bank cuts Diageo and Luceco | AN |
Company Valuation: Forterra plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 627.2 | 386.2 | 364.4 | 341.2 | 390 | 290.9 | - | - |
| Change | - | -38.43% | -5.63% | -6.37% | 14.31% | -25.41% | - | - |
| Enterprise Value (EV) 1 | 602.8 | 410.1 | 481.8 | 447 | 465.6 | 372.7 | 360.5 | 342 |
| Change | - | -31.98% | 17.5% | -7.23% | 4.17% | -19.95% | -3.27% | -5.13% |
| P/E | 14x | 6.86x | 28.5x | 19.5x | 23.2x | 14.1x | 11.6x | 9.56x |
| PBR | 2.68x | 1.83x | 1.81x | 1.52x | 1.68x | 1.29x | 1.24x | 1.15x |
| PEG | - | 0.2x | -0.4x | 0.6x | -6.42x | 0.5x | 0.5x | 0.5x |
| Capitalization / Revenue | 1.69x | 0.85x | 1.05x | 0.99x | 1.01x | 0.82x | 0.78x | 0.73x |
| EV / Revenue | 1.63x | 0.9x | 1.39x | 1.3x | 1.21x | 1.05x | 0.96x | 0.85x |
| EV / EBITDA | 8.56x | 4.6x | 8.29x | 8.6x | 7.56x | 6.74x | 5.93x | 4.91x |
| EV / EBIT | 11.2x | 5.64x | 12.6x | 14.3x | 11.1x | 10.8x | 9.13x | 7.15x |
| EV / FCF | 17.1x | 9.13x | -10.6x | 16.9x | 8.69x | 17.4x | 11.7x | 9.65x |
| FCF Yield | 5.84% | 10.9% | -9.4% | 5.91% | 11.5% | 5.75% | 8.58% | 10.4% |
| Dividend per Share 2 | 0.099 | 0.146 | 0.044 | 0.03 | 0.062 | 0.0501 | 0.0609 | 0.0756 |
| Rate of return | 3.59% | 7.82% | 2.49% | 1.85% | 3.34% | 3.53% | 4.29% | 5.33% |
| EPS 2 | 0.197 | 0.272 | 0.062 | 0.083 | 0.08 | 0.1006 | 0.1224 | 0.1483 |
| Distribution rate | 50.3% | 53.7% | 71% | 36.1% | 77.5% | 49.8% | 49.7% | 51% |
| Net sales 1 | 370.4 | 455.5 | 346.4 | 344.3 | 386 | 355.4 | 374.5 | 400.5 |
| EBITDA 1 | 70.4 | 89.2 | 58.1 | 52 | 61.6 | 55.29 | 60.82 | 69.66 |
| EBIT 1 | 54 | 72.7 | 38.1 | 31.2 | 42 | 34.42 | 39.5 | 47.8 |
| Net income 1 | 45.5 | 58.8 | 12.8 | 17.5 | 17 | 21.08 | 25.22 | 30.87 |
| Net Debt 1 | -24.4 | 23.9 | 117.4 | 105.8 | 75.6 | 81.79 | 69.61 | 51.1 |
| Reference price 2 | 2.760 | 1.866 | 1.768 | 1.620 | 1.854 | 1.418 | 1.418 | 1.418 |
| Nbr of stocks (in thousands) | 227,258 | 206,948 | 206,112 | 210,614 | 210,370 | 205,168 | - | - |
| Announcement Date | 3/10/22 A | 3/9/23 A | 3/26/24 A | 3/12/25 A | 3/11/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.1x | 1.05x | 6.74x | 3.53% | 397M | |
| 16.29x | 1.93x | 9.24x | 1.63% | 63.73B | |
| 30.62x | 4.83x | 16.07x | 0.76% | 35.76B | |
| 34.45x | 3.56x | 18.22x | 0.89% | 35.34B | |
| 12.63x | 1.5x | 6.93x | 2.43% | 32.68B | |
| 31.42x | 5.05x | 15.28x | 0.65% | 32.02B | |
| 18.93x | 2.27x | 9.04x | 1.15% | 24.73B | |
| 20.79x | 6.17x | 12.53x | 2.25% | 23.54B | |
| 75.21x | 4.68x | 72.52x | 0.3% | 23.29B | |
| 11.46x | 1.22x | 5.97x | 0.9% | 16.05B | |
| Average | 26.59x | 3.23x | 17.25x | 1.45% | 28.75B | |
| Weighted average by Cap. | 26.67x | 3.35x | 16.79x | 1.28% |
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
- FORT Stock
- Valuation Forterra plc
Select your edition
All financial news and data tailored to specific country editions
