|
Real-time Estimate
Cboe Europe
14:21:28 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,094.00 GBX | +0.09% |
|
+0.09% | +18.40% |
| 10-19 | Gamma Communications says takeover offer is final | AN |
| 10-19 | Gamma Communications Postpones Shareholder Meetings on Epiris-backed Takeover | MT |
Company Valuation: Gamma Communications plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,589 | 1,048 | 1,097 | 1,465 | 851.7 | 975.9 | - | - |
| Change | - | -34.07% | 4.75% | 33.52% | -41.88% | 14.59% | - | - |
| Enterprise Value (EV) 1 | 1,551 | 966.2 | 972.6 | 1,312 | 828 | 991 | 970.9 | 927.9 |
| Change | - | -37.72% | 0.66% | 34.85% | -36.87% | 19.69% | -2.03% | -4.42% |
| P/E | 29.9x | 21.4x | 20.5x | 21.3x | 13.3x | 14.4x | 13x | 11.6x |
| PBR | 6.13x | 3.47x | 3.18x | 3.92x | 2.21x | 2.38x | 2.14x | 1.83x |
| PEG | - | -2.57x | 2.41x | 0.7x | -3.55x | 1.55x | 1.2x | 1x |
| Capitalization / Revenue | 3.55x | 2.16x | 2.1x | 2.53x | 1.32x | 1.47x | 1.43x | 1.38x |
| EV / Revenue | 3.47x | 1.99x | 1.86x | 2.26x | 1.28x | 1.5x | 1.42x | 1.31x |
| EV / EBITDA | 16.3x | 9.19x | 8.51x | 10.5x | 5.84x | 7.03x | 6.64x | 6.09x |
| EV / EBIT | 22.7x | 14.8x | 14.5x | 14.5x | 9.11x | 9.97x | 9.2x | 8.22x |
| EV / FCF | 26x | 15.1x | 11.4x | 20.6x | 12.9x | 13x | 12.3x | 11.3x |
| FCF Yield | 3.85% | 6.62% | 8.76% | 4.86% | 7.74% | 7.68% | 8.13% | 8.88% |
| Dividend per Share 2 | 0.132 | 0.15 | 0.171 | 0.195 | 0.222 | 0.2221 | 0.2221 | 0.2248 |
| Rate of return | 0.8% | 1.39% | 1.52% | 1.27% | 2.4% | 2.03% | 2.03% | 2.06% |
| EPS 2 | 0.552 | 0.506 | 0.549 | 0.72 | 0.693 | 0.7575 | 0.843 | 0.94 |
| Distribution rate | 23.9% | 29.6% | 31.1% | 27.1% | 32% | 29.3% | 26.3% | 23.9% |
| Net sales 1 | 447.7 | 484.6 | 521.7 | 579.4 | 645.8 | 662.7 | 683.4 | 706.6 |
| EBITDA 1 | 95.4 | 105.1 | 114.3 | 125.5 | 141.7 | 141 | 146.2 | 152.4 |
| EBIT 1 | 68.3 | 65.4 | 67 | 90.3 | 90.9 | 99.44 | 105.5 | 112.8 |
| Net income 1 | 53.6 | 49.3 | 53.6 | 69.8 | 64.9 | 65.16 | 69.57 | 76.19 |
| Net Debt 1 | -37.6 | -81.4 | -124.8 | -153.7 | -23.7 | 15.11 | -5 | -47.96 |
| Reference price 2 | 16.50 | 10.82 | 11.26 | 15.30 | 9.24 | 10.93 | 10.93 | 10.93 |
| Nbr of stocks (in thousands) | 96,302 | 96,823 | 97,459 | 95,770 | 92,172 | 89,285 | - | - |
| Announcement Date | 3/22/22 A | 3/21/23 A | 3/25/24 A | 3/25/25 A | 3/24/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.43x | 1.5x | 7.03x | 2.03% | 1.3B | |
| 9.56x | 2.43x | 6.37x | 6.53% | 179B | |
| 12.18x | 2.05x | 5.28x | 4.48% | 134B | |
| 13.42x | 1.86x | 8.08x | 3.11% | 88.47B | |
| 13.22x | 2x | 5.03x | 2.49% | 71.32B | |
| 14.01x | 2.54x | 8.17x | 5.3% | 55.19B | |
| 21.94x | 5.07x | 18.52x | 4.96% | 51.79B | |
| 14.12x | 2.63x | 5.63x | 4.55% | 50.43B | |
| 25.77x | 3.44x | 7.55x | 3.92% | 42.9B | |
| 9.03x | 1.65x | 5x | 5.53% | 42.14B | |
| Average | 14.77x | 2.52x | 7.66x | 4.29% | 71.7B | |
| Weighted average by Cap. | 13.40x | 2.47x | 7.20x | 4.75% |
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
- GAMA Stock
- Valuation Gamma Communications plc
Select your edition
All financial news and data tailored to specific country editions
