Company Valuation: Signet Jewelers Limited

Data adjusted to current consolidation scope
Fiscal Period: January 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 4,510 3,490 4,409 2,576 3,754 4,031 - -
Change - -22.62% 26.32% -41.57% 45.73% 7.37% - -
Enterprise Value (EV) 1 3,239 2,471 3,178 1,972 2,879 3,106 2,733 2,473
Change - -23.72% 28.62% -37.94% 46% 7.86% -11.99% -9.52%
P/E 7.05x 11.6x 6.63x -73.1x 13x 10.6x 8.72x 8.57x
PBR 2.75x 2.76x 2.48x 1.41x 1.94x 1.9x 1.66x 1.44x
PEG - -0.3x 0x 1x -0x 0.3x 0.4x 4.81x
Capitalization / Revenue 0.58x 0.45x 0.61x 0.38x 0.55x 0.59x 0.58x 0.57x
EV / Revenue 0.41x 0.32x 0.44x 0.29x 0.42x 0.45x 0.39x 0.35x
EV / EBITDA 3.02x 2.43x 3.95x 2.96x 4.19x 4.19x 3.58x 3.46x
EV / EBIT 3.57x 2.91x 4.94x 3.96x 5.59x 5.59x 4.73x 4.37x
EV / FCF 2.87x 3.75x 7.54x 4.5x 5.48x 6.89x 6.02x -
FCF Yield 34.8% 26.7% 13.3% 22.2% 18.2% 14.5% 16.6% -
Dividend per Share 2 0.54 0.8 0.92 1.16 1.28 1.38 1.487 1.696
Rate of return 0.63% 1.04% 0.92% 1.96% 1.39% 1.35% 1.45% 1.65%
EPS 2 12.22 6.64 15.01 -0.81 7.08 9.666 11.75 11.96
Distribution rate 4.42% 12% 6.13% -143% 18.1% 14.3% 12.7% 14.2%
Net sales 1 7,826 7,842 7,171 6,704 6,814 6,841 6,958 7,042
EBITDA 1 1,072 1,015 804.7 666.1 687.2 742.1 762.9 715.2
EBIT 1 908.1 850.4 642.8 498.1 515 555.1 577.3 565.8
Net income 1 - 342.2 775.9 -35.6 294.4 374.7 429.9 432
Net Debt 1 -1,271 -1,019 -1,231 -604 -874.8 -924.9 -1,297 -1,557
Reference price 2 86.13 76.81 99.48 59.23 92.27 102.48 102.48 102.48
Nbr of stocks (in thousands) 52,365 45,437 44,317 43,491 40,684 39,330 - -
Announcement Date 3/17/22 A 3/16/23 A 3/20/24 A 3/19/25 A 3/19/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.55x0.33x3.18x1.67% 3.93B
39.65x1.46x22.85x0.49% 6.59B
41.12x - - - 2.68B
12.99x0.99x8.51x-.--% 2.07B
21.98x2.83x8.84x4.21% 1.79B
40.85x1.42x25.27x0.45% 1.67B
5.73x0.33x2.12x7% 1.63B
10.07x0.92x6.26x - 1.48B
10.61x - - - 1.41B
Average 21.28x 1.18x 11.00x 2.3% 2.58B
Weighted average by Cap. 24.91x 1.16x 13.13x 1.67%

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

  1. Stock Market
  2. Stocks
  3. SIG Stock
  4. Valuation Signet Jewelers Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!