|
Market Closed -
London S.E.
19:35:26 02/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 545.00 GBX | +0.93% |
|
+1.38% | +23.36% |
| 11-02 | Tesco held talks over deal to buy up to 150 Poundland shops | AN |
| 10-30 | AD buys Tesco’s Czech and Slovak businesses, but at a full price |  |
Company Valuation: Tesco PLC
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 21,946 | 18,535 | 19,429 | 25,462 | 30,544 | 33,990 | - | - |
| Change | - | -15.54% | 4.83% | 31.05% | 19.96% | 11.28% | - | - |
| Enterprise Value (EV) 1 | 32,462 | 29,028 | 29,193 | 34,916 | 41,107 | 45,114 | 44,830 | 44,627 |
| Change | - | -10.58% | 0.57% | 19.6% | 17.73% | 9.75% | -0.63% | -0.45% |
| P/E | 14.8x | 25.3x | 11.4x | 16.2x | 17.7x | 17.4x | 15.8x | 14.5x |
| PBR | 1.42x | 1.52x | 1.71x | 2.23x | 2.73x | 2.92x | 2.86x | 2.75x |
| PEG | - | -0.5x | 0x | -3.9x | 1.2x | 1.1x | 1.5x | 1.63x |
| Capitalization / Revenue | 0.36x | 0.28x | 0.28x | 0.36x | 0.41x | 0.45x | 0.44x | 0.43x |
| EV / Revenue | 0.53x | 0.44x | 0.43x | 0.5x | 0.56x | 0.6x | 0.58x | 0.57x |
| EV / EBITDA | 7.15x | 6.7x | 6.42x | 7.24x | 8.21x | 8.7x | 8.32x | 8.01x |
| EV / EBIT | 11.5x | 11x | 10.3x | 11.2x | 12.9x | 13.7x | 13x | 12.4x |
| EV / FCF | 11.6x | 10.6x | 11.9x | 25.2x | 18.4x | 24.2x | 22x | 20.9x |
| FCF Yield | 8.65% | 9.48% | 8.4% | 3.96% | 5.45% | 4.14% | 4.54% | 4.79% |
| Dividend per Share 2 | 0.109 | 0.109 | 0.121 | 0.137 | 0.145 | 0.1616 | 0.1747 | 0.1898 |
| Rate of return | 3.76% | 4.27% | 4.34% | 3.6% | 3.02% | 2.97% | 3.21% | 3.48% |
| EPS 2 | 0.1964 | 0.1008 | 0.2453 | 0.2351 | 0.271 | 0.3135 | 0.3456 | 0.3763 |
| Distribution rate | 55.5% | 108% | 49.3% | 58.3% | 53.5% | 51.6% | 50.5% | 50.4% |
| Net sales 1 | 61,344 | 65,762 | 68,187 | 69,916 | 73,712 | 74,945 | 76,889 | 78,860 |
| EBITDA 1 | 4,543 | 4,330 | 4,544 | 4,825 | 5,007 | 5,187 | 5,387 | 5,569 |
| EBIT 1 | 2,825 | 2,630 | 2,821 | 3,128 | 3,194 | 3,299 | 3,448 | 3,595 |
| Net income 1 | 1,481 | 745 | 1,736 | 1,626 | 1,787 | 1,996 | 2,155 | 2,314 |
| Net Debt 1 | 10,516 | 10,493 | 9,764 | 9,454 | 10,563 | 11,124 | 10,840 | 10,638 |
| Reference price 2 | 2.898 | 2.550 | 2.788 | 3.802 | 4.806 | 5.450 | 5.450 | 5.450 |
| Nbr of stocks (in thousands) | 7,574,218 | 7,268,607 | 6,968,930 | 6,696,942 | 6,355,483 | 6,236,625 | - | - |
| Announcement Date | 4/13/22 A | 4/13/23 A | 4/10/24 A | 4/10/25 A | 4/16/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.23x | 0.6x | 8.64x | 2.99% | 45.12B | |
| 42.91x | 1.37x | 20.97x | 0.81% | 980B | |
| 26.67x | 1.27x | 11.1x | 0.89% | 56.93B | |
| 17.18x | 0.68x | 12.73x | 2.67% | 40.78B | |
| 13.31x | 0.36x | 6.73x | 2.26% | 39.43B | |
| 22.48x | 0.97x | 6.47x | 5.14% | 38.33B | |
| 27.67x | 0.85x | 9.83x | 2.67% | 34.5B | |
| 12.34x | 0.47x | 5.95x | 3.84% | 31.95B | |
| 16.95x | 0.66x | 7.53x | 2.78% | 30.62B | |
| 22.16x | 0.81x | 6.74x | 1.17% | 28.87B | |
| Average | 21.89x | 0.80x | 9.67x | 2.52% | 132.64B | |
| Weighted average by Cap. | 36.90x | 1.21x | 17.76x | 1.29% |
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
- TSCO Stock
- Valuation Tesco PLC
Select your edition
All financial news and data tailored to specific country editions
