Valuation Forterra plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 12:12:55 29/07/26 am AEST			5-day change	1st Jan Change
138.20 ^GBX	+1.62%		+2.38%	-25.89%

10:37pm	EARNINGS AND TRADING: Allergy Therapeutics names next executive chair	AN
06:22pm	Forterra plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	627.2	386.2	364.4	341.2	390	279	-	-
Change	-	-38.43%	-5.63%	-6.37%	14.31%	-28.46%	-	-
Enterprise Value (EV) ¹	602.8	410.1	481.8	447	465.6	355.1	340.4	323
Change	-	-31.98%	17.5%	-7.23%	4.17%	-23.74%	-4.12%	-5.13%
P/E	14x	6.86x	28.5x	19.5x	23.2x	13.3x	11.3x	9.47x
PBR	2.68x	1.83x	1.81x	1.52x	1.68x	1.22x	1.17x	1.09x
PEG	-	0.2x	-0.4x	0.6x	-6.42x	0.5x	0.6x	0.5x
Capitalization / Revenue	1.69x	0.85x	1.05x	0.99x	1.01x	0.77x	0.72x	0.68x
EV / Revenue	1.63x	0.9x	1.39x	1.3x	1.21x	0.97x	0.88x	0.78x
EV / EBITDA	8.56x	4.6x	8.29x	8.6x	7.56x	6.42x	5.56x	4.62x
EV / EBIT	11.2x	5.64x	12.6x	14.3x	11.1x	10.2x	8.52x	6.72x
EV / FCF	17.1x	9.13x	-10.6x	16.9x	8.69x	15.8x	11.3x	9.23x
FCF Yield	5.84%	10.9%	-9.4%	5.91%	11.5%	6.32%	8.86%	10.8%
Dividend per Share ²	0.099	0.146	0.044	0.03	0.062	0.0485	0.06	0.0738
Rate of return	3.59%	7.82%	2.49%	1.85%	3.34%	3.57%	4.41%	5.43%
EPS ²	0.197	0.272	0.062	0.083	0.08	0.1021	0.1208	0.1437
Distribution rate	50.3%	53.7%	71%	36.1%	77.5%	47.5%	49.7%	51.4%
Net sales ¹	370.4	455.5	346.4	344.3	386	364.4	385.9	411.7
EBITDA ¹	70.4	89.2	58.1	52	61.6	55.29	61.18	69.89
EBIT ¹	54	72.7	38.1	31.2	42	34.66	39.96	48.09
Net income ¹	45.5	58.8	12.8	17.5	17	24.06	25.3	30.5
Net Debt ¹	-24.4	23.9	117.4	105.8	75.6	76.04	61.41	43.96
Reference price ²	2.760	1.866	1.768	1.620	1.854	1.360	1.360	1.360
Nbr of stocks (in thousands)	227,258	206,948	206,112	210,614	210,370	205,168	-	-
Announcement Date	10/3/22	9/3/23	26/3/24	12/3/25	11/3/26	-	-	-

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.($)
FORTERRA PLC	12.54x	0.95x	6.25x	3.86%	371M
VULCAN MATERIALS COMPANY	31.3x	4.96x	16.45x	0.74%	36.91B
ULTRATECH CEMENT LIMITED	35.66x	3.67x	18.81x	0.94%	36.44B
MARTIN MARIETTA MATERIALS, INC.	30.2x	5.45x	16.03x	0.6%	34.35B
HEIDELBERG MATERIALS AG	13.2x	1.57x	7.22x	2.3%	33.74B
AMRIZE AG	18.9x	2.5x	9.57x	1.28%	27.66B
CHINA JUSHI CO., LTD.	23.5x	6.87x	14.91x	1.86%	24.07B
GRASIM INDUSTRIES LIMITED	82.19x	4.48x	84.13x	0.32%	22.01B
CEMEX, S.A.B. DE C.V.	11.85x	1.32x	6.5x	0.82%	17.74B
AMBUJA CEMENTS	37.33x	2.37x	14.59x	0.48%	11.16B
Average	29.67x	3.41x	19.45x	1.32%	24.45B
Weighted average by Cap.	30.54x	3.85x	19.81x	1.1%