|
Real-time Estimate
Cboe Europe
11:59:22 27/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 264.80 GBX | +3.76% |
|
+9.14% | -58.65% |
| 11:53am | Vistry Group Names New CFO | MT |
| 11:50am | Vistry Group plc Appoints Helen Miles as Chief Financial Officer | CI |
Company Valuation: Vistry Group PLC
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 | 810 | - | - |
| Change | - | -17.51% | 46.41% | -40.23% | 8.4% | -60.52% | - | - |
| Enterprise Value (EV) 1 | 2,420 | 2,044 | 3,255 | 2,170 | 2,294 | 867.7 | 752.7 | 644.3 |
| Change | - | -15.53% | 59.22% | -33.34% | 5.73% | -62.17% | -13.26% | -14.41% |
| P/E | 10.4x | 7.25x | 14.4x | 26.2x | 15.3x | -0.99x | 8.06x | 6.87x |
| PBR | 1.1x | 0.45x | 0.96x | 0.6x | 0.63x | 0.3x | 0.29x | 0.28x |
| PEG | - | -0.3x | -0.5x | -0.4x | 0.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.11x | 0.79x | 0.89x | 0.5x | 0.49x | 0.2x | 0.2x | 0.21x |
| EV / Revenue | 1.03x | 0.75x | 0.91x | 0.57x | 0.55x | 0.22x | 0.19x | 0.17x |
| EV / EBITDA | 7.03x | 4.89x | 5.79x | 5.02x | 5.36x | 3.35x | 2.47x | 1.92x |
| EV / EBIT | 7.76x | 5.34x | 6.67x | 6.06x | 6.48x | 3.81x | 2.89x | 2.2x |
| EV / FCF | 9.12x | 39.9x | -43.5x | 16.4x | 13.1x | 4.48x | 4.37x | 3.27x |
| FCF Yield | 11% | 2.51% | -2.3% | 6.09% | 7.61% | 22.3% | 22.9% | 30.6% |
| Dividend per Share 2 | 0.6 | 0.55 | - | - | - | - | 0.0131 | 0.0617 |
| Rate of return | 5.07% | 8.79% | - | - | - | - | 0.51% | 2.42% |
| EPS 2 | 1.141 | 0.863 | 0.637 | 0.218 | 0.42 | -2.57 | 0.3165 | 0.3716 |
| Distribution rate | 52.6% | 63.7% | - | - | - | - | 4.14% | 16.6% |
| Net sales 1 | 2,359 | 2,729 | 3,564 | 3,779 | 4,155 | 3,975 | 3,976 | 3,896 |
| EBITDA 1 | 344.4 | 417.8 | 562 | 432.1 | 428.2 | 259 | 304.7 | 336.4 |
| EBIT 1 | 311.9 | 382.5 | 487.9 | 358.2 | 353.8 | 228 | 260 | 293 |
| Net income 1 | 254.1 | 204.3 | 223.4 | 74.5 | 138 | -825.2 | 93.69 | 119 |
| Net Debt 1 | -201.4 | -118.2 | 88.8 | 277.1 | 242.3 | 57.77 | -57.27 | -165.7 |
| Reference price 2 | 11.840 | 6.255 | 9.175 | 5.720 | 6.414 | 2.552 | 2.552 | 2.552 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -0.99x | 0.22x | 3.35x | -.--% | 1.08B | |
| 14.05x | 1.34x | 10.33x | 1.22% | 40.98B | |
| 13.03x | 1.45x | 8.78x | 0.86% | 22.33B | |
| 17.3x | 0.75x | 11.65x | 2.38% | 19.96B | |
| 10.51x | 1.01x | 9.58x | 3.8% | 18.43B | |
| 16.93x | 1.66x | 11.32x | -.--% | 15.15B | |
| 10.28x | 0.84x | 9.08x | 4.05% | 14.73B | |
| 11.05x | 1.32x | 8.01x | 0.73% | 12.94B | |
| 13.25x | 0.81x | 6.54x | 3.17% | 6.63B | |
| Average | 11.71x | 1.04x | 8.74x | 1.8% | 16.91B | |
| Weighted average by Cap. | 13.42x | 1.19x | 9.75x | 1.82% |
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
- BVS Stock
- Valuation Vistry Group PLC
Select your edition
All financial news and data tailored to specific country editions
