|
Market Closed -
London S.E.
19:35:25 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 846.00 GBX | -0.47% |
|
+3.42% | +116.09% |
| 10-05 | Avacta raises funds; Orcadian ends development deal | AN |
| 10-01 | BofA cuts Babcock; Panmure ups Greggs | AN |
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 | 1,233 | - | - |
| Change | - | -34.59% | -25.59% | -9.13% | 323.45% | 64.65% | - | - |
| Enterprise Value (EV) 1 | 1,129 | 973.1 | 831.7 | 767.3 | 1,248 | 1,620 | 1,539 | 1,444 |
| Change | - | -13.78% | -14.53% | -7.75% | 62.66% | 29.77% | -4.99% | -6.16% |
| P/E | -14.2x | -1x | -1.7x | -1.06x | 217x | 21.1x | 14.8x | 12.5x |
| PBR | 0.61x | 0.71x | 0.86x | 3.02x | 10.6x | 9.27x | 5.66x | 3.85x |
| PEG | - | -0x | 0x | -0x | -2x | 0x | 0.3x | 0.7x |
| Capitalization / Revenue | 1.06x | 0.45x | 0.26x | 0.23x | 1.05x | 1.78x | 1.67x | 1.57x |
| EV / Revenue | 2.99x | 1.67x | 1.12x | 1x | 1.75x | 2.34x | 2.08x | 1.84x |
| EV / EBITDA | 17.3x | 10.1x | 7.14x | 5.6x | 8.15x | 10.2x | 9.08x | 8.01x |
| EV / EBIT | 94.8x | 22.4x | 10.7x | 10.3x | 10.3x | 13.4x | 11.6x | 10.1x |
| EV / FCF | 33.2x | -28x | 14.6x | 8.24x | 12.4x | 19.7x | 17.6x | 13.2x |
| FCF Yield | 3.01% | -3.57% | 6.85% | 12.1% | 8.08% | 5.08% | 5.69% | 7.57% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.1 | 0.1333 |
| Rate of return | - | - | - | - | - | - | 1.18% | 1.58% |
| EPS 2 | -0.201 | -1.858 | -0.808 | -1.174 | 0.024 | 0.4007 | 0.5728 | 0.6746 |
| Distribution rate | - | - | - | - | - | - | 17.5% | 19.8% |
| Net sales 1 | 377.2 | 581.1 | 741.1 | 768.2 | 715 | 693.2 | 740.2 | 783.2 |
| EBITDA 1 | 65.2 | 96.6 | 116.5 | 137.1 | 153.1 | 158.1 | 169.4 | 180.2 |
| EBIT 1 | 11.9 | 43.4 | 78 | 74.5 | 120.6 | 121.1 | 133 | 142.9 |
| Net income 1 | -28 | -259.2 | -113 | -164.9 | 3.6 | 58.08 | 82.95 | 97.85 |
| Net Debt 1 | 729 | 711.7 | 637.2 | 590.5 | 499.5 | 387 | 306.1 | 211.4 |
| Reference price 2 | 2.848 | 1.863 | 1.372 | 1.240 | 5.200 | 8.460 | 8.460 | 8.460 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.21x | 2.34x | 10.28x | -.--% | 1.65B | |
| 14.15x | - | - | 4.28% | 181B | |
| 12.7x | 3.11x | 10.96x | 1.12% | 136B | |
| 15.66x | 1.87x | - | 5.21% | 112B | |
| 10.32x | 0.9x | - | 5.91% | 95.72B | |
| 22.16x | 3.78x | 13.36x | 1.96% | 90.67B | |
| 33.53x | 4.69x | 14.47x | 1.08% | 66.39B | |
| 21.24x | 4.5x | 13.16x | 1.05% | 64.17B | |
| 11.3x | 0.7x | - | 3.52% | 36.14B | |
| 9.34x | 1.4x | - | 1.84% | 35.7B | |
| Average | 17.16x | 2.59x | 12.45x | 2.6% | 82.03B | |
| Weighted average by Cap. | 16.36x | 2.73x | 12.61x | 3.16% |
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
