Valuation Forterra plc

Stocks

Market Closed - London S.E. Other stock markets 18:35:05 03/07/2026 +03			5-day change	1st Jan Change
138.40 ^GBX	+1.02%		+1.17%	-25.35%

06-11	Forterra CFO Ben Guyatt to step down in October	AN
06-11	Forterra plc Announces Resignation of Ben Guyatt from Chief Financial Officer	CI

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	284.1	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-27.15%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	356.7	341.7	322.7
Change	-	-31.98%	17.5%	-7.23%	4.17%	-23.4%	-4.19%	-5.57%
P/E	14x	6.86x	28.5x	19.5x	23.2x	12.5x	11x	9.16x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.25x	1.18x	1.1x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.3x	0.8x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.76x	0.72x	0.67x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.95x	0.86x	0.76x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.2x	5.34x	4.38x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	9.59x	8.03x	6.28x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	13x	10.9x	8.91x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	7.7%	9.21%	11.2%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0547	0.0692	0.0838
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	3.95%	5%	6.06%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1103	0.1263	0.1512
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	49.6%	54.8%	55.5%
Net sales ¹	370.4	455.5	346.4	344.3	386	375.4	395.8	424.7
EBITDA ¹	70.4	89.2	58.1	52	61.6	57.52	63.99	73.6
EBIT ¹	54	72.7	38.1	31.2	42	37.2	42.55	51.4
Net income ¹	45.5	58.8	12.8	17.5	17	23.12	26.43	31.98
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	72.51	57.57	38.56
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.384	1.384	1.384
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	205,306	-	-
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

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.($)
FORTERRA PLC	12.42x	0.94x	6.15x	3.99%	376M
CRH PLC	18.13x	2.14x	10.23x	1.46%	71.85B
CHINA JUSHI CO., LTD.	40.86x	11.43x	25.6x	1.05%	39.62B
VULCAN MATERIALS COMPANY	32.96x	5.27x	17.31x	0.69%	39.34B
ULTRATECH CEMENT LIMITED	41.38x	4.05x	21.49x	0.69%	35.65B
MARTIN MARIETTA MATERIALS, INC.	31.67x	5.66x	16.61x	0.58%	35.99B
HEIDELBERG MATERIALS AG	13.42x	1.6x	7.33x	2.25%	34.81B
AMRIZE AG	20.64x	2.67x	10.17x	1.17%	29.76B
GRASIM INDUSTRIES LIMITED	509.38x	5.57x	131.08x	0.32%	22.59B
CEMEX, S.A.B. DE C.V.	11.84x	1.31x	6.56x	0.82%	17.73B
Average	73.27x	4.06x	25.25x	1.3%	32.77B
Weighted average by Cap.	59.91x	4.41x	22.68x	1.08%