Nichols PLC
LSE:NICL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (11.6), the stock would be worth GBX1 261.95 (35% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.6 | GBX936 |
0%
|
| 3-Year Average | 11.6 | GBX1 261.95 |
+35%
|
| 5-Year Average | 12 | GBX1 307.37 |
+40%
|
| Industry Average | 0 | GBX3.33 |
-100%
|
| Country Average | 0 | GBX2.14 |
-100%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
GBX297.1m
|
/ |
Jan 2026
£33.8m
|
= |
|
|
GBX297.1m
|
/ |
Dec 2026
£36.5m
|
= |
|
|
GBX297.1m
|
/ |
Dec 2027
£38.8m
|
= |
|
|
GBX297.1m
|
/ |
Dec 2028
£40.6m
|
= |
|
|
GBX297.1m
|
/ |
Dec 2029
£40.5m
|
= |
|
|
GBX297.1m
|
/ |
Dec 2030
£42.2m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Nichols PLC
LSE:NICL
|
342.3m GBP | 8.6 | 15.9 | |
| US |
|
Coca-Cola Co
NYSE:KO
|
329.7B USD | 22.5 | 25.2 | |
| US |
|
PepsiCo Inc
NASDAQ:PEP
|
212.6B USD | 13.1 | 24.3 | |
| MX |
|
Fomento Economico Mexicano SAB de CV
NYSE:FMX
|
203.5B USD | 31.3 | 181.2 | |
| US |
|
Monster Beverage Corp
NASDAQ:MNST
|
76.5B USD | 29.1 | 40.2 | |
| CN |
|
Nongfu Spring Co Ltd
HKEX:9633
|
532.2B HKD | 18.8 | 30.6 | |
| UK |
|
Coca-Cola Europacific Partners PLC
NASDAQ:CCEP
|
44B USD | 12.8 | 19.7 | |
| US |
|
Keurig Dr Pepper Inc
NASDAQ:KDP
|
39.7B USD | 12.7 | 19.1 | |
| MX |
|
Coca-Cola Femsa SAB de CV
NYSE:KOF
|
21.5B USD | 7.7 | 15.6 | |
| MX |
|
Arca Continental SAB de CV
BMV:AC
|
361B MXN | 7.5 | 18.5 | |
| CH |
|
Coca Cola HBC AG
LSE:CCH
|
15.2B GBP | 10.1 | 18.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0 |
| Max | 743.2 |
Other Multiples
Nichols PLC
Glance View
Nichols Plc engages in the production and trade of beverage products. The company is headquartered in Newton-Le-Willows, Merseyside and currently employs 308 full-time employees. The Company’s segments include Still and Carbonate. The firm offers products under the Vimto brand and also offers other brands in its portfolio, which include SLUSH PUPPiE, Feel Good, Starslush, ICEE, Levi Roots and Sunkist. Its portfolio spans still, carbonated, post mix, coffee and frozen drinks. The firm has a diversified over three routes to market, which include United Kingdom Packaged, which sells a range of owned and licensed brands through its grocery stores, cash and carries, convenience stores and corner shop; Out of Home, which delivers full-service soft drinks offer to customers within the leisure, catering and hospitality sectors, and International, which sells Vimto in a range of formats in approximately 73 countries worldwide. Its geographical areas include Middle East, Africa, Rest of the World and United Kingdom.
