Valuation Vistry Group PLC

Equities

Market Closed - London S.E. Other stock markets 19:35:11 06/03/2026 +03			5-day change	1st Jan Change
448.20 ^GBX	-4.64%		-35.70%	-30.12%

03-05	Barclays Downgrades Vistry Group to Underweight Rating, Cuts PT	MT
03-05	Deutsche Bank and Barclays cut Vistry	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,080	2,621	2,162	3,166	1,892	1,497	1,497	-
Change	-	26.06%	-17.51%	46.41%	-40.23%	-20.87%	0%	-
Enterprise Value (EV) ¹	2,084	2,420	2,044	3,255	2,170	1,757	1,608	1,473
Change	-	16.13%	-15.53%	59.22%	-33.34%	-19.02%	-8.45%	-8.42%
P/E ratio	27.1x	10.4x	7.25x	14.4x	26.2x	15.3x	9.92x	7.52x
PBR	0.95x	1.1x	0.45x	0.96x	0.6x	0.46x	0.49x	0.43x
PEG	-	0x	-0.3x	-0.5x	-0.4x	0.2x	6.97x	0.2x
Capitalization / Revenue	1.15x	1.11x	0.79x	0.89x	0.5x	0.57x	0.35x	0.33x
EV / Revenue	1.15x	1.03x	0.75x	0.91x	0.57x	0.43x	0.38x	0.33x
EV / EBITDA	10.3x	7.03x	4.89x	5.79x	5.02x	4.46x	4.01x	3.32x
EV / EBIT	12.2x	7.76x	5.34x	6.67x	6.06x	4.95x	4.34x	3.61x
EV / FCF	11.6x	9.12x	39.9x	-43.5x	16.4x	8.63x	5.63x	6.79x
FCF Yield	8.59%	11%	2.51%	-2.3%	6.09%	11.6%	17.8%	14.7%
Dividend per Share ²	0.2	0.6	0.55	-	-	-	0.0461	0.1481
Rate of return	2.13%	5.07%	8.79%	-	-	-	0.98%	3.15%
EPS ²	0.347	1.141	0.863	0.637	0.218	0.42	0.4739	0.6254
Distribution rate	57.6%	52.6%	63.7%	-	-	-	9.73%	23.7%
Net sales ¹	1,812	2,359	2,729	3,564	3,779	3,614	4,287	4,520
EBITDA ¹	202.7	344.4	417.8	562	432.1	428.2	401.3	443.4
EBIT ¹	171	311.9	382.5	487.9	358.2	353.8	370.6	408.2
Net income ¹	76.81	254.1	204.3	223.4	74.5	138	154.7	201.7
Net Debt ¹	4.267	-201.4	-118.2	88.8	277.1	259.5	111	-24.48
Reference price ²	9.395	11.840	6.255	9.175	5.720	4.700	4.700	4.700
Nbr of stocks (in thousands)	221,351	221,404	345,711	345,068	330,844	318,606	318,606	-
Announcement Date	3/4/21 A	3/2/22 A	3/22/23 A	3/14/24 A	3/26/25 A	3/4/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISTRY GROUP PLC	10.06x	0.43x	4.46x	-.--%	1.99B
DR HORTON	14.23x	1.36x	10.47x	1.2%	43.42B
PULTEGROUP, INC.	12.75x	1.53x	8.98x	0.8%	24.91B
DAIWA HOUSE INDUSTRY CO., LTD.	11.04x	0.98x	8.21x	3.3%	20.79B
SEKISUI HOUSE, LTD.	10.02x	0.87x	9.76x	4.05%	14.65B
TOLL BROTHERS, INC.	11.66x	1.42x	8.42x	0.68%	14.17B
SEKISUI CHEMICAL CO., LTD.	16.13x	0.88x	6.84x	2.83%	7.23B
BARRATT REDROW PLC	12.79x	0.69x	6.57x	4.67%	6.05B
TAYLOR MORRISON HOME CORPORATION	11.64x	1.06x	8.63x	-.--%	5.94B
SUMITOMO FORESTRY CO., LTD.	9.55x	0.6x	6.89x	3.3%	5.93B
Average	11.99x	0.98x	7.92x	2.08%	14.51B
Weighted average by Cap.	12.52x	1.18x	8.97x	1.91%