|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 648.00 GBX | -2.26% |
|
+0.15% | +67.82% |
| 07-17 | Saga plc Proposes PricewaterhouseCoopers as Fiscal 2028 Auditor | MT |
| 07-09 | Berenberg Begins Saga plc Coverage with Buy Rating | MT |
Company Valuation: Saga plc
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 399.7 | 261.4 | 194.5 | 176.8 | 748.6 | 965.9 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 29.04% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,374 | 1,297 | 1,211 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 10.06% | -5.56% | -6.68% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 16.6x | 12.3x | 10.5x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 7.32x | 4.73x | 3.3x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.6x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.38x | 1.3x | 1.23x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 1.96x | 1.75x | 1.54x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 9.16x | 8.05x | 7.1x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 11.9x | 10.3x | 8.98x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 19.5x | 16.1x | 13.9x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 5.12% | 6.21% | 7.19% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1333 |
| Rate of return | - | - | - | - | - | - | 1.51% | 2.01% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.3982 | 0.5396 | 0.6309 |
| Distribution rate | - | - | - | - | - | - | 18.5% | 21.1% |
| Net sales 1 | 377.2 | 581.1 | 741.1 | 768.2 | 715 | 700.3 | 742.9 | 785.8 |
| EBITDA 1 | 65.2 | 96.6 | 116.5 | 137.1 | 153.1 | 149.9 | 161.1 | 170.6 |
| EBIT 1 | 11.9 | 43.4 | 78 | 74.5 | 120.6 | 115.2 | 125.7 | 134.9 |
| Net income 1 | -28 | -259.2 | -113 | -164.9 | 3.6 | 57.71 | 77.95 | 90.64 |
| Net Debt 1 | 729 | 711.7 | 637.2 | 590.5 | 499.5 | 407.7 | 331.3 | 244.7 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 6.630 | 6.630 | 6.630 |
| Nbr of stocks (in thousands) | 140,329 | 140,329 | 141,789 | 142,562 | 143,955 | 145,690 | - | - |
| Announcement Date | 3/23/22 A | 4/4/23 A | 4/17/24 A | 4/9/25 A | 4/15/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 1.96x | 9.16x | -.--% | 1.29B | |
| 14.02x | - | - | 4.25% | 185B | |
| 13.54x | 3.17x | 11.7x | 1.1% | 140B | |
| 16.13x | - | - | 5.18% | 114B | |
| 22.32x | 3.82x | 13.42x | 1.94% | 91.72B | |
| 10.27x | 1.51x | - | 1.68% | 38.85B | |
| -437.61x | 1.36x | - | 3.82% | 26.06B | |
| 12.68x | - | - | 2.9% | 24.48B | |
| 12.67x | - | - | 4.47% | 21.54B | |
| 11.32x | - | - | 5.34% | 16.26B | |
| Average | -30.80x | 2.36x | 11.43x | 3.07% | 65.94B | |
| Weighted average by Cap. | -2.79x | 2.99x | 12.36x | 3.23% |
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
- SAGA Stock
- Valuation Saga plc
Select your edition
All financial news and data tailored to specific country editions
