Valuation MONY Group plc

Stocks

Market Closed - London S.E. 18:35:17 23/10/2026 +03			5-day change	1st Jan Change
197.30 ^GBX	-1.55%		-2.23%	+7.34%

10-12	Mony Group plc Announces Appointment of Emma Elizabeth Harris as Director, Effective October 01, 2026	CI
10-08	Mony Group plc Announces Termination of Sarah Warby as Director, Effective October 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,160	1,032	1,504	1,032	962.7	1,006	-	-
Change	-	-10.98%	45.65%	-31.38%	-6.7%	4.48%	-	-
Enterprise Value (EV) ¹	1,205	1,060	1,521	1,021	956.4	986.5	958.8	921.7
Change	-	-12.03%	43.58%	-32.87%	-6.36%	3.15%	-2.81%	-3.87%
P/E	22x	15.1x	20.8x	12.9x	12.1x	11.4x	10.7x	10.1x
PBR	5.7x	4.95x	6.82x	4.33x	4.32x	4.51x	4x	3.69x
PEG	-	0.5x	3.3x	1.2x	6.01x	0.8x	1.68x	1.82x
Capitalization / Revenue	3.66x	2.66x	3.48x	2.35x	2.16x	2.23x	2.15x	2.07x
EV / Revenue	3.8x	2.73x	3.52x	2.33x	2.14x	2.19x	2.05x	1.9x
EV / EBITDA	12x	9.17x	11.5x	7.36x	6.59x	6.79x	6.35x	5.8x
EV / EBIT	14.8x	10.6x	12.8x	8.23x	7.36x	7.63x	7.09x	6.43x
EV / FCF	21.5x	11.4x	16.7x	10.1x	9.75x	10.2x	9.09x	8.29x
FCF Yield	4.64%	8.78%	5.99%	9.94%	10.3%	9.83%	11%	12.1%
Dividend per Share ²	0.1171	0.1171	0.121	0.125	0.1263	0.1288	0.1345	0.1403
Rate of return	5.42%	6.09%	4.32%	6.51%	6.87%	6.53%	6.82%	7.11%
EPS ²	0.098	0.127	0.135	0.149	0.152	0.1737	0.1848	0.195
Distribution rate	119%	92.2%	89.6%	83.9%	83.1%	74.2%	72.8%	72%
Net sales ¹	316.7	387.6	432.1	439.2	446.3	451.4	467.6	485
EBITDA ¹	100.5	115.5	131.9	138.8	145.1	145.3	151.1	159
EBIT ¹	81.4	100.3	118.4	124.1	129.9	129.3	135.2	143.3
Net income ¹	52.1	69.3	72.7	80.6	81.2	90.05	93.77	97.62
Net Debt ¹	45	27.4	17.9	-10.4	-6.3	-19.33	-47.04	-84.17
Reference price ²	2.160	1.924	2.802	1.921	1.838	1.973	1.973	1.973
Nbr of stocks (in thousands)	536,840	536,518	536,594	537,104	523,761	509,797	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/19/24 A	2/17/25 A	2/23/26 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.($)
MONY GROUP PLC	11.36x	2.19x	6.79x	6.53%	1.35B
ALPHABET INC.	15.55x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.97x	6.45x	11.53x	0.33%	1,643B
MASTERCARD, INC.	31.88x	14.91x	23.56x	0.56%	546B
TENCENT HOLDINGS LIMITED	13.31x	3.54x	8.19x	1.53%	443B
NETFLIX, INC.	18.39x	5.43x	16.26x	-.--%	270B
ALIBABA GROUP HOLDING LIMITED	18.82x	1.37x	9.26x	1.09%	248B
SHOPIFY INC.	104.22x	13.84x	74.33x	-.--%	217B
UBER TECHNOLOGIES, INC.	21.01x	2.39x	12.17x	-.--%	136B
SPOTIFY TECHNOLOGY S.A.	43.81x	5.13x	33.62x	-.--%	120B
Average	30.03x	6.28x	21.18x	1.03%	752.46B
Weighted average by Cap.	21.32x	7.37x	16.85x	0.38%