|
Real-time Estimate
Cboe Europe
17:13:15 02/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 61.15 GBX | +1.75% |
|
+5.23% | -44.77% |
| 09-15 | Berenberg likes GSK; Deutsche Bank lifts Astra | AN |
| 09-15 | FTSE 100 outperforms as AI worry hits Wall Street | AN |
Company Valuation: GlobalData Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,681 | 1,321 | 1,578 | 1,499 | 794.9 | 434.6 | - | - |
| Change | - | -21.44% | 19.47% | -5% | -46.97% | -45.33% | - | - |
| Enterprise Value (EV) 1 | 1,859 | 1,570 | 1,822 | 1,489 | 909.1 | 597.3 | 547.3 | 492.6 |
| Change | - | -15.52% | 16.01% | -18.27% | -38.94% | -34.29% | -8.38% | -10% |
| P/E | 70.5x | 44.8x | 51.6x | 51.1x | 25.1x | 14.6x | 11.1x | 9.77x |
| PBR | 15.9x | 28.8x | 27.4x | 3.69x | 2.72x | 1.43x | 1.2x | 1.1x |
| PEG | - | 1.5x | 14.34x | -19.42x | 1.3x | -2.24x | 0.4x | 0.7x |
| Capitalization / Revenue | 8.88x | 5.43x | 5.78x | 5.25x | 2.47x | 1.32x | 1.3x | 1.27x |
| EV / Revenue | 9.82x | 6.46x | 6.67x | 5.21x | 2.82x | 1.82x | 1.63x | 1.44x |
| EV / EBITDA | 28.9x | 18.2x | 16.4x | 12.7x | 8.25x | 5.36x | 4.59x | 4x |
| EV / EBIT | 32.3x | 19.6x | 17.4x | 13.4x | 8.78x | 6.31x | 5.54x | 4.86x |
| EV / FCF | 36.2x | 19x | 29.6x | 16.5x | 12.1x | 9.82x | 8.53x | 7.46x |
| FCF Yield | 2.76% | 5.27% | 3.38% | 6.07% | 8.29% | 10.2% | 11.7% | 13.4% |
| Dividend per Share 2 | 0.027 | 0.0364 | 0.046 | 0.025 | 0.015 | 0.0159 | 0.0173 | 0.0184 |
| Rate of return | 1.35% | 2.21% | 2.35% | 1.32% | 1.36% | 2.65% | 2.88% | 3.07% |
| EPS 2 | 0.0283 | 0.0367 | 0.038 | 0.037 | 0.044 | 0.0411 | 0.054 | 0.0615 |
| Distribution rate | 95.5% | 99.2% | 121% | 67.6% | 34.1% | 38.8% | 32.1% | 30% |
| Net sales 1 | 189.3 | 243.2 | 273.1 | 285.5 | 322.1 | 328.8 | 335.2 | 341.4 |
| EBITDA 1 | 64.4 | 86.4 | 110.8 | 116.8 | 110.2 | 111.4 | 119.1 | 123.1 |
| EBIT 1 | 57.6 | 80 | 104.6 | 111 | 103.6 | 94.65 | 98.78 | 101.4 |
| Net income 1 | 24.9 | 30.5 | 30.8 | 29.6 | 33.1 | 30.93 | 35.65 | 41.04 |
| Net Debt 1 | 177.6 | 249.6 | 243.9 | -10.1 | 114.2 | 162.7 | 112.7 | 57.96 |
| Reference price 2 | 1.9950 | 1.6450 | 1.9600 | 1.8900 | 1.1050 | 0.6010 | 0.6010 | 0.6010 |
| Nbr of stocks (in thousands) | 842,741 | 802,884 | 805,027 | 793,095 | 719,387 | 723,160 | - | - |
| Announcement Date | 28/2/22 | 27/2/23 | 4/3/24 | 10/3/25 | 2/3/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.61x | 1.82x | 5.36x | 2.65% | 574M | |
| 24.08x | 8.75x | 16.58x | 1.01% | 114B | |
| 27.54x | 9.98x | 18.73x | 0.93% | 77.47B | |
| 24.48x | 5.57x | 13.96x | 2.59% | 43.03B | |
| 27.32x | 12.93x | 21x | 1.51% | 39.65B | |
| 17.65x | 3.69x | 10.2x | 2.4% | 28.36B | |
| 17.52x | 2.64x | 10.87x | 2.68% | 18.19B | |
| 13.24x | 3.05x | 9.15x | 3.93% | 17.23B | |
| 20.19x | 4.74x | 11.85x | 3.28% | 15.97B | |
| 20.89x | 3.17x | 10.03x | 1.6% | 16.42B | |
| Average | 20.75x | 5.64x | 12.77x | 2.26% | 37.13B | |
| Weighted average by Cap. | 23.56x | 7.71x | 15.58x | 1.68% |
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
- DATA Stock
- Valuation GlobalData Plc
Select your edition
All financial news and data tailored to specific country editions
