Valuation Tesco PLC

Stocks

Market Closed - London S.E. 18:35:11 08/09/2026 +03			5-day change	1st Jan Change
475.00 ^GBX	+0.11%		+0.74%	+7.51%

09-08	UK retailers seek to create 100,000 jobs for young unemployed over next 3 years	RE
09-05	Tesco plc Announces Appointment of Lucy Cooper to Group Customer Experience & Agentic Director Role	CI

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	29,600	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-3.09%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	40,141	39,951	39,886
Change	-	-10.58%	0.57%	19.6%	17.73%	-2.35%	-0.47%	-0.16%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	15.6x	14.2x	13x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.6x	2.5x	2.39x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.3x	1.44x	1.42x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.4x	0.38x	0.38x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.54x	0.52x	0.51x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.87x	7.53x	7.27x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	12.3x	11.7x	11.2x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	21.4x	20x	18.7x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.67%	5.01%	5.34%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.157	0.1712	0.1856
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.3%	3.6%	3.91%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3048	0.3348	0.3654
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.5%	51.1%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,891	76,911	78,793
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,101	5,304	5,485
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,252	3,403	3,546
Net income ¹	1,481	745	1,736	1,626	1,787	1,951	2,104	2,260
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,541	10,351	10,286
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.750	4.750	4.750
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,231,580	-	-
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

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.($)
TESCO PLC	15.59x	0.54x	7.87x	3.3%	40.1B
WALMART INC.	36.82x	1.19x	18.18x	0.94%	841B
LOBLAW COMPANIES LIMITED	24.21x	1.16x	10.11x	0.98%	52.44B
SYSCO CORPORATION	15.86x	0.62x	11.59x	2.78%	38.25B
KROGER CO. (THE)	11.31x	0.33x	6.06x	2.59%	35.06B
WOOLWORTHS GROUP LIMITED	26.73x	0.83x	9.62x	2.76%	34.45B
AHOLD DELHAIZE N.V.	11.65x	0.45x	5.75x	4.04%	31.78B
GEORGE WESTON LIMITED	20.74x	0.77x	6.4x	1.25%	27.37B
AEON CO., LTD.	54.63x	0.58x	9.67x	1.03%	25.52B
US FOODS HOLDING CORP.	25.89x	0.66x	12.75x	-.--%	22.3B
Average	24.34x	0.71x	9.80x	1.97%	114.87B
Weighted average by Cap.	32.83x	1.05x	15.68x	1.27%