Switch theme
Sign up to access all valuation multiples
Frasers Group PLC is a U.K. sports goods retailer. The diversified portfolio, consists of brands such as Dunlop, Lonsdale, Nike, Adidas, Under Armour, Puma, Karrimor, Kangol, Slazenger, Everlast, No Fear, and Firetrap, among others. Sports Direct International sells through stand-alone stores and multi-fascia retail spaces, department stores, and online. The premium lifestyle portfolio operates under the Flannels, Cruise, USC, and Van Mildert fascias. The company has five segments five operating segments: UK Sports, Premium Lifestyle, International, Property and Financial Services. It operates stores in the United Kingdom, Europe, Asia, Oceania and USA.
2006
32.4K+
LTM Revenue $6.8B
LTM EBITDA $1.0B
$5.2B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Frasers Group has a last 12-month revenue of $6.8B and a last 12-month EBITDA of $1.0B.
In the most recent fiscal year, Frasers Group achieved revenue of $7.1B and an EBITDA of $1.1B.
Frasers Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Frasers Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $7.2B | $7.1B | XXX | XXX | XXX |
| Gross Profit | $2.6B | $3.0B | XXX | XXX | XXX |
| Gross Margin | 37% | 43% | XXX | XXX | XXX |
| EBITDA | $1.3B | $1.1B | XXX | XXX | XXX |
| EBITDA Margin | 18% | 16% | XXX | XXX | XXX |
| Net Profit | $322M | $628M | XXX | XXX | XXX |
| Net Margin | 4% | 9% | XXX | XXX | XXX |
| Net Debt | $632M | $537M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Frasers Group's stock price is GBP 6 (or $8).
Frasers Group has current market cap of GBP 2.6B (or $3.3B), and EV of GBP 4.0B (or $5.2B).
See Frasers Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $5.2B | $3.3B | XXX | XXX | XXX | XXX | $1.25 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Frasers Group has market cap of $3.3B and EV of $5.2B.
Frasers Group's trades at 0.8x LTM EV/Revenue multiple, and 4.9x LTM EBITDA.
Analysts estimate Frasers Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Frasers Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $5.2B | XXX | XXX | XXX |
| EV/Revenue | 0.8x | XXX | XXX | XXX |
| EV/EBITDA | 4.8x | XXX | XXX | XXX |
| P/E | 6.9x | XXX | XXX | XXX |
| P/E/Growth | -5.3x | XXX | XXX | XXX |
| EV/FCF | 16.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpFrasers Group's NTM/LTM revenue growth is 3%
Frasers Group's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Frasers Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Frasers Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Frasers Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 0% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 16% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -10% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 19% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 34% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 34% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC | XXX | XXX | XXX | XXX | XXX | XXX |
| Lulu Retail | XXX | XXX | XXX | XXX | XXX | XXX |
| Envela | XXX | XXX | XXX | XXX | XXX | XXX |
| Adairs | XXX | XXX | XXX | XXX | XXX | XXX |
| Eagers Automotive | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Frasers Group acquired XXX companies to date.
Last acquisition by Frasers Group was XXXXXXXX, XXXXX XXXXX XXXXXX . Frasers Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Frasers Group founded? | Frasers Group was founded in 2006. |
| Where is Frasers Group headquartered? | Frasers Group is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Frasers Group have? | As of today, Frasers Group has 32.4K+ employees. |
| Who is the CEO of Frasers Group? | Frasers Group's CEO is Mr. Michael Patrick Murray. |
| Is Frasers Group publicy listed? | Yes, Frasers Group is a public company listed on LON. |
| What is the stock symbol of Frasers Group? | Frasers Group trades under FRAS ticker. |
| When did Frasers Group go public? | Frasers Group went public in 2007. |
| Who are competitors of Frasers Group? | Similar companies to Frasers Group include e.g. ADNOC, Lulu Retail, Envela, Adairs. |
| What is the current market cap of Frasers Group? | Frasers Group's current market cap is $3.3B |
| What is the current revenue of Frasers Group? | Frasers Group's last 12-month revenue is $6.8B. |
| What is the current EBITDA of Frasers Group? | Frasers Group's last 12-month EBITDA is $1.0B. |
| What is the current EV/Revenue multiple of Frasers Group? | Current revenue multiple of Frasers Group is 0.8x. |
| What is the current EV/EBITDA multiple of Frasers Group? | Current EBITDA multiple of Frasers Group is 4.9x. |
| What is the current revenue growth of Frasers Group? | Frasers Group revenue growth between 2023 and 2024 was 0%. |
| Is Frasers Group profitable? | Yes, Frasers Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
