Valuation Future plc

Stocks

Market Closed - London S.E. 01:35:13 29/08/26 am AEST			5-day change	1st Jan Change
309.40 ^GBX	-1.59%		+2.65%	-41.23%

03/08	Future plc Announces Appointment of Randal Lewis Casson as Independent Non-Executive Director, Effective August 03, 2026	CI
21/07	Future plc Announces Board and Committee Appointments, Effective July 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,421	1,588	1,046	1,120	644.9	273.8	-	-
Change	-	-64.08%	-34.11%	7.05%	-42.42%	-57.54%	-	-
Enterprise Value (EV) ¹	4,597	2,012	1,374	1,377	921.3	574.3	503.9	432.6
Change	-	-56.24%	-31.72%	0.22%	-33.07%	-37.66%	-12.27%	-14.14%
P/E	63.5x	13.1x	9.45x	15.1x	10.5x	6.93x	5.62x	5.49x
PBR	4.77x	1.5x	0.96x	1.09x	0.63x	0.29x	0.28x	0.27x
PEG	-	0.2x	-1.4x	-0.5x	-1.49x	-0.2x	0.2x	2.31x
Capitalization / Revenue	7.29x	1.92x	1.33x	1.42x	0.87x	0.39x	0.39x	0.39x
EV / Revenue	7.58x	2.44x	1.74x	1.75x	1.25x	0.81x	0.72x	0.62x
EV / EBITDA	21.4x	6.85x	4.96x	5.76x	4.12x	3.18x	2.88x	2.48x
EV / EBIT	23.5x	7.4x	5.36x	6.2x	4.49x	3.56x	3.19x	2.73x
EV / FCF	29.7x	10.5x	8.01x	8.83x	9.11x	6.01x	5.69x	4.69x
FCF Yield	3.36%	9.49%	12.5%	11.3%	11%	16.7%	17.6%	21.3%
Dividend per Share ²	0.028	0.034	0.041	0.034	0.034	0.1699	0.1797	0.1914
Rate of return	0.08%	0.26%	0.46%	0.34%	0.52%	5.49%	5.81%	6.18%
EPS ²	0.581	1.009	0.941	0.668	0.621	0.4464	0.5502	0.5632
Distribution rate	4.82%	3.37%	4.36%	5.09%	5.48%	38.1%	32.7%	34%
Net sales ¹	606.8	825.4	788.9	788.2	739.2	707.4	698.9	700.5
EBITDA ¹	214.9	293.8	276.8	239.1	223.4	180.5	175	174.1
EBIT ¹	195.8	271.7	256.4	222.2	205.4	161.5	157.9	158.7
Net income ¹	66.1	122.2	113.4	76.8	66.3	44.46	48.62	49.49
Net Debt ¹	176.3	423.6	327.2	256.5	276.4	300.5	230.1	158.8
Reference price ²	36.900	13.200	8.890	10.110	6.550	3.094	3.094	3.094
Nbr of stocks (in thousands)	119,811	120,306	117,698	110,794	98,463	88,502	-	-
Announcement Date	30/11/21	30/11/22	7/12/23	5/12/24	4/12/25	-	-	-

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.($)
FUTURE PLC	6.93x	0.81x	3.18x	5.49%	371M
RONGXIN EDUCATION AND CULTURE INDUSTRY DEVELOPMENT CO., LTD.	56.67x	-	-	-	322M
BRANGISTA INC.	7.6x	-	-	6.19%	94.98M
Average	23.73x	0.81x	3.18x	5.84%	262.61M
Weighted average by Cap.	27.32x	0.81x	3.18x	5.63%