FUTR Relative Valuation - Future PLC

Watchlist Manager

Watchlist

Price: 421.2 GBX 4.88%

Market Cap: £397.5m

	Future PLC LSE:FUTR	UK
V	Velocity Capital Partner Bhd KLSE:VELOCITY	MY
	Opera Ltd NASDAQ:OPRA	NO
	Wardwizard Innovations & Mobility Ltd BSE:538970	IN
	Japan Transcity Corp TSE:9310	JP

Multiples-Based Value

The Multiples-Based Value of one FUTR stock under the Base Case scenario is hidden GBX. Compared to the current market price of 421.2 GBX, Future PLC is hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Multiples-Based Value calculated?

FUTR Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		Future PLC LSE:FUTR	421.4m GBP	0.6	6.5	3.4	5.2
US		New York Times Co NYSE:NYT	13.8B USD	4.9	40.1	23.9	28.3
US		News Corp NASDAQ:NWSA	13.5B USD	1.6	11.8	9	13.2
UK		Pearson PLC LSE:PSON	6.1B GBP	1.7	18	9.9	13.9
NO		Schibsted ASA OSE:SCHA	78B NOK	9.4	6	22.1	79.6
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	4.6B ZAR	0.7	7.9	3.3	3.3
DE		Springer Nature AG & Co KgaA XETRA:SPG	3.9B EUR	2.1	23.8	7.4	12.5
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	24.8B CNY	1.9	12.7	15.6	15.6
CN		China Literature Ltd HKEX:772	27.3B HKD	3.3	-31	34.3	34.3
JP		Kadokawa Corp TSE:9468	532.6B JPY	1.9	238.3	22	58.8
CN		People.cn Co Ltd SSE:603000	22.1B CNY	10.8	118.2	115.8	115.8

				Revenue Growth	P/S to Growth
UK		Future PLC LSE:FUTR	Average P/S: 3.5 0.6	2%	0.3
US		New York Times Co NYSE:NYT	4.9	8%	0.6
US		News Corp NASDAQ:NWSA	1.6	4%	0.4
UK		Pearson PLC LSE:PSON	1.7	5%	0.3
NO		Schibsted ASA OSE:SCHA	9.4	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	0.7	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	2.1	4%	0.5
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	1.9	1%	1.9
CN		China Literature Ltd HKEX:772	3.3	9%	0.4
JP		Kadokawa Corp TSE:9468	1.9	6%	0.3
CN		People.cn Co Ltd SSE:603000	10.8	N/A	N/A

				Earnings Growth	PEG
UK		Future PLC LSE:FUTR	Average P/E: 48.3 6.5	27%	0.2
US		New York Times Co NYSE:NYT	40.1	14%	2.9
US		News Corp NASDAQ:NWSA	11.8	-14%	N/A
UK		Pearson PLC LSE:PSON	18	17%	1.1
NO		Schibsted ASA OSE:SCHA	6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	7.9	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	23.8	72%	0.3
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	12.7	11%	1.2
CN		China Literature Ltd HKEX:772	Negative Multiple: -31	N/A	N/A
JP		Kadokawa Corp TSE:9468	238.3	36%	6.6
CN		People.cn Co Ltd SSE:603000	118.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		Future PLC LSE:FUTR	Average EV/EBITDA: 24.3 3.4	3%	1.1
US		New York Times Co NYSE:NYT	23.9	13%	1.8
US		News Corp NASDAQ:NWSA	9	10%	0.9
UK		Pearson PLC LSE:PSON	9.9	11%	0.9
NO		Schibsted ASA OSE:SCHA	22.1	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.3	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	7.4	4%	1.9
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.6	17%	0.9
CN		China Literature Ltd HKEX:772	34.3	65%	0.5
JP		Kadokawa Corp TSE:9468	22	19%	1.2
CN		People.cn Co Ltd SSE:603000	115.8	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
UK		Future PLC LSE:FUTR	Average EV/EBIT: 34.6 5.2	15%	0.3
US		New York Times Co NYSE:NYT	28.3	17%	1.7
US		News Corp NASDAQ:NWSA	13.2	12%	1.1
UK		Pearson PLC LSE:PSON	13.9	13%	1.1
NO		Schibsted ASA OSE:SCHA	79.6	N/A	N/A
ZA	C	Caxton and CTP Publishers and Printers Ltd JSE:CAT	3.3	N/A	N/A
DE		Springer Nature AG & Co KgaA XETRA:SPG	12.5	11%	1.1
CN		Jiangsu Phoenix Publishing & Media Corp Ltd SSE:601928	15.6	N/A	N/A
CN		China Literature Ltd HKEX:772	34.3	51%	0.7
JP		Kadokawa Corp TSE:9468	58.8	N/A	N/A
CN		People.cn Co Ltd SSE:603000	115.8	N/A	N/A

Future PLC
LSE:FUTR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FUTR Competitors Multiples
Future PLC Competitors

See Also

Company

Help

Tools

Stocks

Future PLC LSE:FUTR

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FUTR Competitors Multiples Future PLC Competitors

See Also

Company

Help

Tools

Stocks

Future PLC
LSE:FUTR

FUTR Competitors Multiples
Future PLC Competitors