|
Market Closed -
London S.E.
00:35:25 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 850.00 GBX | +2.16% |
|
+1.92% | +41.67% |
| 10-15 | Jefferies raises Derwent but cuts Workspace | AN |
| 10-14 | DiscoverIE hails demand in industrial electrification, as sales rise | AN |
Company Valuation: discoverIE Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 746.8 | 742.3 | 724.9 | 522.5 | 517.1 | 799.8 | - | - |
| Change | - | -0.6% | -2.34% | -27.92% | -1.04% | 54.66% | - | - |
| Enterprise Value (EV) 1 | 777 | 785 | 828.9 | 616.8 | 597.6 | 925.1 | 901.5 | 876 |
| Change | - | 1.03% | 5.6% | -25.58% | -3.11% | 54.79% | -2.55% | -2.82% |
| P/E | 30x | 35.5x | 47.9x | 21.8x | 18.3x | 26.6x | 24.7x | 23.3x |
| PBR | 2.6x | 2.45x | 2.47x | 1.74x | 1.61x | 2.37x | 2.21x | 2.06x |
| PEG | - | -2x | -1.8x | 0.4x | 1x | 4.07x | 3.25x | 3.79x |
| Capitalization / Revenue | 1.97x | 1.65x | 1.66x | 1.24x | 1.17x | 1.62x | 1.56x | 1.51x |
| EV / Revenue | 2.05x | 1.75x | 1.9x | 1.46x | 1.35x | 1.87x | 1.76x | 1.65x |
| EV / EBITDA | 14.4x | 11.8x | 11.3x | 8.16x | 8.84x | 11.2x | 10.4x | 9.75x |
| EV / EBIT | 18.8x | 15.2x | 14.5x | 10.2x | 9.8x | 13.1x | 12.2x | 11.2x |
| EV / FCF | 31.5x | 16.9x | 13.6x | 15.3x | 15.4x | 26.3x | 19.9x | 17.6x |
| FCF Yield | 3.18% | 5.92% | 7.37% | 6.53% | 6.48% | 3.81% | 5.03% | 5.69% |
| Dividend per Share 2 | 0.108 | 0.1145 | 0.12 | 0.125 | 0.13 | 0.1371 | 0.1438 | 0.151 |
| Rate of return | 1.37% | 1.49% | 1.59% | 2.3% | 2.42% | 1.65% | 1.73% | 1.82% |
| EPS 2 | 0.263 | 0.217 | 0.158 | 0.25 | 0.294 | 0.3132 | 0.337 | 0.3577 |
| Distribution rate | 41.1% | 52.8% | 75.9% | 50% | 44.2% | 43.8% | 42.7% | 42.2% |
| Net sales 1 | 379.2 | 448.9 | 437 | 422.9 | 443.3 | 493.7 | 511.8 | 530.3 |
| EBITDA 1 | 53.9 | 66.4 | 73.1 | 75.6 | 67.6 | 82.83 | 86.48 | 89.82 |
| EBIT 1 | 41.4 | 51.8 | 57.2 | 60.5 | 61 | 70.5 | 74.09 | 78.06 |
| Net income 1 | 25.2 | 21.3 | 15.5 | 24.6 | 29 | 30.99 | 33.48 | 35.59 |
| Net Debt 1 | 30.2 | 42.7 | 104 | 94.3 | 80.5 | 125.3 | 101.7 | 76.26 |
| Reference price 2 | 7.880 | 7.710 | 7.570 | 5.440 | 5.380 | 8.320 | 8.320 | 8.320 |
| Nbr of stocks (in thousands) | 94,767 | 96,275 | 95,760 | 96,056 | 96,121 | 96,127 | - | - |
| Announcement Date | 14/6/22 | 7/6/23 | 5/6/24 | 4/6/25 | 3/6/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.56x | 1.87x | 11.17x | 1.65% | 1.06B | |
| 30.54x | 5.72x | 17.38x | 0.65% | 193B | |
| 33.85x | 12.06x | 21.97x | 0.82% | 121B | |
| 45.83x | 5.89x | 20.25x | 0.89% | 109B | |
| 13.28x | 0.3x | 6.68x | 3.79% | 107B | |
| 31.14x | 5.07x | 16.7x | 1.11% | 73.41B | |
| 56.66x | 6.14x | 28.07x | 0.24% | 66.68B | |
| 20.72x | 3.48x | 13.32x | 1.29% | 65.24B | |
| 17.53x | 1.04x | 11.66x | 0.71% | 58.93B | |
| 15.47x | 5.45x | 11.07x | 0.82% | 49.67B | |
| Average | 29.16x | 4.70x | 15.83x | 1.2% | 84.52B | |
| Weighted average by Cap. | 30.35x | 5.42x | 16.75x | 1.17% |
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
- DSCV Stock
- Valuation discoverIE Group plc
Select your edition
All financial news and data tailored to specific country editions
