Valuation Vistry Group PLC

Stocks

Market Closed - London S.E. Other stock markets 18:35:22 10/07/2026 +03			5-day change	1st Jan Change
245.20 ^GBX	+1.57%		-6.05%	-61.77%

07-09	Computacenter gets two price target hikes	AN
07-08	Stocks down, oil up as Trump says ceasefire over	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,621	2,162	3,166	1,892	2,051	778.2	-	-
Change	-	-17.51%	46.41%	-40.23%	8.4%	-62.06%	-	-
Enterprise Value (EV) ¹	2,420	2,044	3,255	2,170	2,294	780.2	661.9	563.2
Change	-	-15.53%	59.22%	-33.34%	5.73%	-65.98%	-15.17%	-14.91%
P/E	10.4x	7.25x	14.4x	26.2x	15.3x	6.98x	6x	4.84x
PBR	1.1x	0.45x	0.96x	0.6x	0.63x	0.23x	0.23x	0.22x
PEG	-	-0.3x	-0.5x	-0.4x	0.2x	-0.4x	0.4x	0.2x
Capitalization / Revenue	1.11x	0.79x	0.89x	0.5x	0.49x	0.18x	0.18x	0.17x
EV / Revenue	1.03x	0.75x	0.91x	0.57x	0.55x	0.18x	0.15x	0.12x
EV / EBITDA	7.03x	4.89x	5.79x	5.02x	5.36x	2.34x	1.93x	1.49x
EV / EBIT	7.76x	5.34x	6.67x	6.06x	6.48x	2.7x	2.26x	1.75x
EV / FCF	9.12x	39.9x	-43.5x	16.4x	13.1x	2.77x	3.82x	3.53x
FCF Yield	11%	2.51%	-2.3%	6.09%	7.61%	36.1%	26.2%	28.4%
Dividend per Share ²	0.6	0.55	-	-	-	-	0.0546	0.1633
Rate of return	5.07%	8.79%	-	-	-	-	2.23%	6.66%
EPS ²	1.141	0.863	0.637	0.218	0.42	0.3512	0.4084	0.5062
Distribution rate	52.6%	63.7%	-	-	-	-	13.4%	32.3%
Net sales ¹	2,359	2,729	3,564	3,779	4,155	4,243	4,342	4,552
EBITDA ¹	344.4	417.8	562	432.1	428.2	333.6	343.4	379.2
EBIT ¹	311.9	382.5	487.9	358.2	353.8	289.4	292.3	322.5
Net income ¹	254.1	204.3	223.4	74.5	138	113.3	131.3	159.9
Net Debt ¹	-201.4	-118.2	88.8	277.1	242.3	2.013	-116.3	-215
Reference price ²	11.840	6.255	9.175	5.720	6.414	2.452	2.452	2.452
Nbr of stocks (in thousands)	221,404	345,711	345,068	330,844	319,839	317,387	-	-
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISTRY GROUP PLC	6.98x	0.18x	2.34x	-.--%	1.04B
DR HORTON	14.33x	1.36x	10.49x	1.18%	42.98B
PULTEGROUP, INC.	12.45x	-	-	0.81%	23.76B
DAIWA HOUSE INDUSTRY CO., LTD.	10.7x	0.9x	8.37x	3.91%	17.28B
TOLL BROTHERS, INC.	11.71x	1.43x	8.51x	0.69%	13.97B
SEKISUI HOUSE, LTD.	10.2x	0.83x	9.03x	4.2%	13.87B
TAYLOR MORRISON HOME CORPORATION	13.68x	-	-	-.--%	6.61B
SEKISUI CHEMICAL CO., LTD.	13.45x	0.82x	6.58x	3.14%	6.52B
BARRATT REDROW PLC	11.29x	0.57x	5.69x	5.04%	5.28B
SUMITOMO FORESTRY CO., LTD.	8.96x	0.75x	10.45x	3.78%	5.01B
Average	11.37x	0.86x	7.68x	2.28%	13.63B
Weighted average by Cap.	12.41x	1.11x	9.13x	1.99%