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 $7.1B
LTM EBITDA $1.1B
$6.2B
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 (LTM) of $7.1B and a last 12-month EBITDA of $1.1B.
In the most recent fiscal year, Frasers Group achieved revenue of $7.4B and an EBITDA of $1.2B.
Frasers Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Frasers Group valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $7.1B | XXX | $7.4B | XXX | XXX | XXX |
| Gross Profit | $3.2B | XXX | $3.2B | XXX | XXX | XXX |
| Gross Margin | 44% | XXX | 43% | XXX | XXX | XXX |
| EBITDA | $1.1B | XXX | $1.2B | XXX | XXX | XXX |
| EBITDA Margin | 15% | XXX | 16% | XXX | XXX | XXX |
| EBIT | $716M | XXX | $698M | XXX | XXX | XXX |
| EBIT Margin | 10% | XXX | 9% | XXX | XXX | XXX |
| Net Profit | $499M | XXX | $511M | XXX | XXX | XXX |
| Net Margin | 7% | XXX | 7% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $601M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Frasers Group's stock price is GBP 7 (or $10).
Frasers Group has current market cap of GBP 3.2B (or $4.3B), and EV of GBP 4.6B (or $6.2B).
See Frasers Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.2B | $4.3B | XXX | XXX | XXX | XXX | $1.28 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Frasers Group has market cap of $4.3B and EV of $6.2B.
Frasers Group's trades at 0.9x EV/Revenue multiple, and 5.6x EV/EBITDA.
Equity research analysts estimate Frasers Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Frasers Group has a P/E ratio of 8.6x.
See valuation multiples for Frasers Group and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $4.3B | XXX | $4.3B | XXX | XXX | XXX |
| EV (current) | $6.2B | XXX | $6.2B | XXX | XXX | XXX |
| EV/Revenue | 0.9x | XXX | 0.9x | XXX | XXX | XXX |
| EV/EBITDA | 5.7x | XXX | 5.6x | XXX | XXX | XXX |
| EV/EBIT | 8.7x | XXX | 8.8x | XXX | XXX | XXX |
| EV/Gross Profit | 2.0x | XXX | n/a | XXX | XXX | XXX |
| P/E | 8.6x | XXX | 8.5x | XXX | XXX | XXX |
| EV/FCF | 22.1x | XXX | 16.8x | 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.
Start Free TrialFrasers Group's last 12 month revenue growth is 3%
Frasers Group's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Frasers Group's rule of 40 is 20% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Frasers Group's rule of X is 23% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Frasers Group and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 3% | XXX | 3% | XXX | XXX | XXX |
| EBITDA Margin | 15% | XXX | 16% | XXX | XXX | XXX |
| EBITDA Growth | 6% | XXX | -4% | XXX | XXX | XXX |
| Rule of 40 | 20% | XXX | 19% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 23% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 34% | 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.
Start Free Trial| 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 $4.3B |
| What is the current revenue of Frasers Group? | Frasers Group's last 12 months revenue is $7.1B. |
| What is the current revenue growth of Frasers Group? | Frasers Group revenue growth (NTM/LTM) is 3%. |
| What is the current EV/Revenue multiple of Frasers Group? | Current revenue multiple of Frasers Group is 0.9x. |
| Is Frasers Group profitable? | Yes, Frasers Group is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Frasers Group? | Frasers Group's last 12 months EBITDA is $1.1B. |
| What is Frasers Group's EBITDA margin? | Frasers Group's last 12 months EBITDA margin is 15%. |
| What is the current EV/EBITDA multiple of Frasers Group? | Current EBITDA multiple of Frasers Group is 5.7x. |
| What is the current FCF of Frasers Group? | Frasers Group's last 12 months FCF is $281M. |
| What is Frasers Group's FCF margin? | Frasers Group's last 12 months FCF margin is 4%. |
| What is the current EV/FCF multiple of Frasers Group? | Current FCF multiple of Frasers Group is 22.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
