Switch theme
Sign up to access all valuation multiples
Marston's PLC is a beer brewer and pub operator. It operates more than 1,500 pubs across the United Kingdom under brand names including Marston's Two For One, Milestone Rotisserie, Pitcher & Piano, and Revere. It also licenses and franchises more than 500 other taverns, and it has some locations that offer lodging. The company has five breweries that distribute its beer brands for sale to both out-of-home and at-home customers. Its key beer brands include Hobgoblin, Marston's Pedigree, Wainwright, Ringwood, Brakspear, and Banks's. Roughly 20% of the company's revenue comes from the brewing business; the rest comes from its pub businesses. Virtually all revenue is generated in the United Kingdom.
1890
10.4K+
LTM Revenue $1.2B
LTM EBITDA $264M
$2.0B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Marston's has a last 12-month revenue (LTM) of $1.2B and a last 12-month EBITDA of $264M.
In the most recent fiscal year, Marston's achieved revenue of $1.2B and an EBITDA of $223M.
Marston's expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Marston's valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $1.2B | XXX | $1.2B | XXX | XXX | XXX |
| Gross Profit | $1.2B | XXX | $657M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $264M | XXX | $223M | XXX | XXX | XXX |
| EBITDA Margin | 22% | XXX | 18% | XXX | XXX | XXX |
| EBIT | $203M | XXX | $196M | XXX | XXX | XXX |
| EBIT Margin | 17% | XXX | 16% | XXX | XXX | XXX |
| Net Profit | $60.4M | XXX | -$24.8M | XXX | XXX | XXX |
| Net Margin | 5% | XXX | -2% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $734M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Marston's's stock price is GBP 0 (or $1).
Marston's has current market cap of GBP 267M (or $359M), and EV of GBP 1.5B (or $2.0B).
See Marston's trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $2.0B | $359M | XXX | XXX | XXX | XXX | $0.09 |
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, Marston's has market cap of $359M and EV of $2.0B.
Marston's's trades at 1.7x EV/Revenue multiple, and 8.7x EV/EBITDA.
Equity research analysts estimate Marston's's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Marston's has a P/E ratio of 5.9x.
See valuation multiples for Marston's and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $359M | XXX | $359M | XXX | XXX | XXX |
| EV (current) | $2.0B | XXX | $2.0B | XXX | XXX | XXX |
| EV/Revenue | 1.7x | XXX | 1.7x | XXX | XXX | XXX |
| EV/EBITDA | 7.7x | XXX | 8.7x | XXX | XXX | XXX |
| EV/EBIT | 10.0x | XXX | 10.3x | XXX | XXX | XXX |
| EV/Gross Profit | 1.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 5.9x | XXX | -221.0x | XXX | XXX | XXX |
| EV/FCF | 20.7x | XXX | 11.1x | 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 TrialMarston's's last 12 month revenue growth is 3%
Marston's's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $44K for the same period.
Marston's's rule of 40 is 18% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Marston's's rule of X is 29% (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 Marston's 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 | 22% | XXX | 19% | XXX | XXX | XXX |
| EBITDA Growth | 4% | XXX | 22% | XXX | XXX | XXX |
| Rule of 40 | 18% | XXX | 22% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 29% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $44K | 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 | 38% | 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 | |
| Heineken | XXX | XXX | XXX | XXX | XXX | XXX |
| Endeavour Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Treasury Wine Estates | XXX | XXX | XXX | XXX | XXX | XXX |
| Domain Costa Lazaridi | XXX | XXX | XXX | XXX | XXX | XXX |
| United Spirits | 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.
Marston's acquired XXX companies to date.
Last acquisition by Marston's was XXXXXXXX, XXXXX XXXXX XXXXXX . Marston's 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 Marston's founded? | Marston's was founded in 1890. |
| Where is Marston's headquartered? | Marston's is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Marston's have? | As of today, Marston's has 10.4K+ employees. |
| Who is the CEO of Marston's? | Marston's's CEO is Mr. Justin Platt. |
| Is Marston's publicy listed? | Yes, Marston's is a public company listed on LON. |
| What is the stock symbol of Marston's? | Marston's trades under MARS ticker. |
| When did Marston's go public? | Marston's went public in 1947. |
| Who are competitors of Marston's? | Similar companies to Marston's include e.g. Heineken, Endeavour Group, Treasury Wine Estates, Domain Costa Lazaridi. |
| What is the current market cap of Marston's? | Marston's's current market cap is $359M |
| What is the current revenue of Marston's? | Marston's's last 12 months revenue is $1.2B. |
| What is the current revenue growth of Marston's? | Marston's revenue growth (NTM/LTM) is 3%. |
| What is the current EV/Revenue multiple of Marston's? | Current revenue multiple of Marston's is 1.7x. |
| Is Marston's profitable? | Yes, Marston's is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Marston's? | Marston's's last 12 months EBITDA is $264M. |
| What is Marston's's EBITDA margin? | Marston's's last 12 months EBITDA margin is 22%. |
| What is the current EV/EBITDA multiple of Marston's? | Current EBITDA multiple of Marston's is 7.7x. |
| What is the current FCF of Marston's? | Marston's's last 12 months FCF is $98.5M. |
| What is Marston's's FCF margin? | Marston's's last 12 months FCF margin is 8%. |
| What is the current EV/FCF multiple of Marston's? | Current FCF multiple of Marston's is 20.7x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
