|
Real-time Estimate
Cboe Europe
15:44:21 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 5,842.50 GBX | +0.04% |
|
0.00% | +26.24% |
| 08-06 | Intertek Shareholders Approve Takeover by EQT-backed Isotope Bidco | MT |
| 08-06 | Declaration of Voting Results by Intertek Group | CI |
Company Valuation: Intertek Group plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,069 | 6,500 | 6,847 | 7,624 | 7,102 | 8,964 | - | - |
| Change | - | -28.33% | 5.35% | 11.34% | -6.84% | 26.22% | - | - |
| Enterprise Value (EV) 1 | 10,094 | 7,560 | 7,766 | 8,423 | 8,421 | 10,180 | 10,050 | 9,942 |
| Change | - | -25.11% | 2.72% | 8.47% | -0.02% | 20.89% | -1.27% | -1.07% |
| P/E | 31.6x | 22.6x | 23.2x | 22.2x | 21.4x | 25.4x | 22.6x | 20.9x |
| PBR | 8.42x | 5.09x | 5.18x | 5.48x | 6.79x | 7.4x | 6.76x | 6.27x |
| PEG | - | 80.41x | 8.28x | 1.4x | 13.79x | 3.94x | 1.8x | 2.5x |
| Capitalization / Revenue | 3.25x | 2.04x | 2.06x | 2.25x | 2.07x | 2.5x | 2.37x | 2.25x |
| EV / Revenue | 3.62x | 2.37x | 2.33x | 2.48x | 2.45x | 2.84x | 2.66x | 2.5x |
| EV / EBITDA | 15.7x | 10.8x | 10.7x | 11.2x | 10.7x | 12.1x | 11.2x | 10.5x |
| EV / EBIT | 21.3x | 14.5x | 14.1x | 14.3x | 13.6x | 15.4x | 14.3x | 13.1x |
| EV / FCF | 26.2x | 20.5x | 21.9x | 21.3x | 25.8x | 26.9x | 23.4x | 21.4x |
| FCF Yield | 3.82% | 4.87% | 4.58% | 4.69% | 3.88% | 3.72% | 4.27% | 4.66% |
| Dividend per Share 2 | 1.058 | 1.058 | 1.117 | 1.565 | 1.65 | 1.716 | 1.871 | 2.026 |
| Rate of return | 1.88% | 2.62% | 2.63% | 3.31% | 3.57% | 2.94% | 3.2% | 3.47% |
| EPS 2 | 1.779 | 1.784 | 1.834 | 2.127 | 2.16 | 2.299 | 2.583 | 2.799 |
| Distribution rate | 59.5% | 59.3% | 60.9% | 73.6% | 76.4% | 74.6% | 72.4% | 72.4% |
| Net sales 1 | 2,786 | 3,193 | 3,329 | 3,393 | 3,432 | 3,589 | 3,779 | 3,981 |
| EBITDA 1 | 643.2 | 700.6 | 726.4 | 751.8 | 786.6 | 838.4 | 893.8 | 949.8 |
| EBIT 1 | 473.9 | 520.1 | 551.1 | 590.1 | 619.6 | 659.7 | 705.1 | 756.4 |
| Net income 1 | 288.1 | 288.8 | 297.4 | 345.4 | 343.5 | 365 | 411.2 | 446 |
| Net Debt 1 | 1,026 | 1,060 | 918.4 | 799.4 | 1,319 | 1,216 | 1,086 | 978.1 |
| Reference price 2 | 56.30 | 40.34 | 42.46 | 47.28 | 46.26 | 58.40 | 58.40 | 58.40 |
| Nbr of stocks (in thousands) | 161,080 | 161,119 | 161,261 | 161,243 | 153,522 | 153,496 | - | - |
| Announcement Date | 3/1/22 A | 2/28/23 A | 3/5/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.4x | 2.84x | 12.14x | 2.94% | 12.23B | |
| 37.1x | 6.76x | 24x | 0.93% | 81.44B | |
| 38.96x | 1.29x | 13.92x | 0.96% | 17.31B | |
| 20.16x | 2.06x | 10.15x | 3.65% | 14.22B | |
| 24.76x | 3.46x | 13.31x | 2.34% | 7.94B | |
| 15.43x | 0.66x | 9.25x | 1.39% | 7.05B | |
| 10.41x | 1.22x | 6.53x | 2.02% | 6.21B | |
| 21.8x | 2.35x | 11.08x | -.--% | 5.62B | |
| 18.83x | 0.4x | 9.3x | 3.96% | 5.41B | |
| 43.91x | 1.98x | 15.46x | 0.47% | 5.22B | |
| Average | 25.68x | 2.30x | 12.51x | 1.86% | 16.26B | |
| Weighted average by Cap. | 31.46x | 4.32x | 17.79x | 1.5% |
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
- ITRK Stock
- Valuation Intertek Group plc
Select your edition
All financial news and data tailored to specific country editions
