Shepherd Neame - Public Comps and Valuation Multiples

Shepherd Neame Overview

About Shepherd Neame

Shepherd Neame Ltd brews and packages beer, wholesales and retails beer, cider, wines, spirits, and minerals, owns property and public houses, and provides hotel management services. Its segments are Brewing and Brands, Retail Pubs and Hotels, and Tenanted Pubs, with the majority of revenue coming from Retail Pubs and Hotels. The company brews and distributes its own beers, including Spitfire, Bishops Finger, Whitstable Bay, Bear Island, Creekside IPA, First Drop Session IPA, and Iron Wharf Stout. It also brews licensed international lagers like Singha. The company operates in the UK and internationally, with the majority of revenue coming from the UK.

Founded

1914

HQ

Employees

1.7K+

Website

shepherdneame.co.uk

Sectors

Alcohol

Financials

LTM Revenue $218M

LTM EBITDA $33.5M

EV

$270M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Shepherd Neame Financials

As of November 2025, Shepherd Neame reported last 12-month revenue of $218M and EBITDA of $33.5M.

In the same period, Shepherd Neame achieved $7.1M in LTM net income.

See Shepherd Neame valuation multiples based on analyst estimates

Shepherd Neame P&L

In the most recent fiscal year, Shepherd Neame reported revenue of $217M and EBITDA of $31.9M.

Shepherd Neame expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Shepherd Neame valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$218M	XXX	$217M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$139M	XXX	XXX	XXX
Gross Margin	n/a	XXX	64%	XXX	XXX	XXX
EBITDA	$33.5M	XXX	$31.9M	XXX	XXX	XXX
EBITDA Margin	15%	XXX	15%	XXX	XXX	XXX
EBIT	$18.1M	XXX	$17.5M	XXX	XXX	XXX
EBIT Margin	8%	XXX	8%	XXX	XXX	XXX
Net Profit	$7.1M	XXX	$5.8M	XXX	XXX	XXX
Net Margin	3%	XXX	3%	XXX	XXX	XXX
Net Debt	XXX	XXX	$111M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Shepherd Neame including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $218M. EBITDA for the last twelve months was $33.5M. In the most recent fiscal year, Shepherd Neame achieved $217M in revenue and $31.9M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$218M	Analyst estimates available to subscribers	$217M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$139M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	n/a	Analyst estimates available to subscribers	64.2% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$33.5M	Analyst estimates available to subscribers	$31.9M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	15.4% EBITDA margin	Analyst estimates available to subscribers	14.7% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$18.1M	Analyst estimates available to subscribers	$17.5M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	8.3% EBIT margin	Analyst estimates available to subscribers	8.1% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$7.1M	Analyst estimates available to subscribers	$5.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	3.3% net profit margin	Analyst estimates available to subscribers	2.7% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$111M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Shepherd Neame

This financial data table provides comprehensive performance metrics for Shepherd Neame, a company based in United Kingdom of Great Britain and Northern Ireland. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Shepherd Neame generated $218M in revenue over the last twelve months.
The company achieved $33.5M in EBITDA over the last twelve months.
Net income over the last twelve months reached $7.1M.

Fiscal Year Performance

In the most recent fiscal year, Shepherd Neame reported $217M in total revenue.
Fiscal year EBITDA was $31.9M.
The company maintained a gross profit margin of 64.2% in the most recent fiscal year.
EBITDA margin for the fiscal year was 14.7%.
Net profit margin reached 2.7% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Shepherd Neame. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Shepherd Neame Stock Performance

Shepherd Neame has current market cap of GBP 69.0M (or $91.2M), and EV of GBP 204M (or $270M).

Market Cap Evolution

Shepherd Neame Stock Data

As of December 5, 2025, Shepherd Neame's stock price is GBP 5 (or $6).

See Shepherd Neame trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$270M	$91.2M	XXX	XXX	XXX	XXX	$0.48

Benchmark Trading Valuation Multiples by Industry

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 Trial

Shepherd Neame Valuation Multiples

Shepherd Neame's trades at 1.2x EV/Revenue multiple, and 8.5x EV/EBITDA.

See valuation multiples for Shepherd Neame and 15K+ public comps

Shepherd Neame Financial Valuation Multiples

As of December 5, 2025, Shepherd Neame has market cap of $91.2M and EV of $270M.

Equity research analysts estimate Shepherd Neame's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Shepherd Neame has a P/E ratio of 12.8x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$91.2M	XXX	$91.2M	XXX	XXX	XXX
EV (current)	$270M	XXX	$270M	XXX	XXX	XXX
EV/Revenue	1.2x	XXX	1.2x	XXX	XXX	XXX
EV/EBITDA	8.1x	XXX	8.5x	XXX	XXX	XXX
EV/EBIT	14.9x	XXX	15.1x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	12.8x	XXX	14.9x	XXX	XXX	XXX
EV/FCF	27.0x	XXX	24.8x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Shepherd Neame Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Shepherd Neame Margins & Growth Rates

Shepherd Neame's last 12 month revenue growth is 1%

Shepherd Neame's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.1M for the same period.

Shepherd Neame's rule of 40 is 16% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Shepherd Neame's rule of X is 19% (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 Shepherd Neame and other 15K+ public comps

Shepherd Neame Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	1%	XXX	0%	XXX	XXX	XXX
EBITDA Margin	15%	XXX	14%	XXX	XXX	XXX
EBITDA Growth	1%	XXX	3%	XXX	XXX	XXX
Rule of 40	16%	XXX	16%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	19%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.1M	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	56%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial