Shepherd Neame - Public Comps and Valuation Multiples

Shepherd Neame Overview

About Shepherd Neame

Shepherd Neame Ltd is engaged in the brewing and packaging of beer, wholesaling and retailing of beer, cider, wines, spirits and minerals, property ownership and public house, and providing hotel management services. Its operating segments include Brewing and Brands, Retail Pubs, and Tenanted Pubs. The company's brands include Master Brew, Whitstable Bay, Queen Court, India Pale Ale, Samuel Adams, Asahi and Bishops Finger. It generates maximum revenue from the Managed Pubs segment. Geographically, it derives a majority of revenue from the United Kingdom.

Founded

1914

HQ

Employees

1.8K+

Website

shepherdneame.co.uk

Sectors

Alcohol

Financials

LTM Revenue $220M

LTM EBITDA $33.8M

EV

$274M

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 September 2025, Shepherd Neame reported last 12-month revenue of $220M and EBITDA of $33.8M.

In the same period, Shepherd Neame achieved $7.2M 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 $230M 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	$220M	XXX	$230M	XXX	XXX	XXX
Gross Profit	n/a	XXX	$142M	XXX	XXX	XXX
Gross Margin	n/a	XXX	62%	XXX	XXX	XXX
EBITDA	$33.8M	XXX	$31.9M	XXX	XXX	XXX
EBITDA Margin	15%	XXX	14%	XXX	XXX	XXX
EBIT	$18.3M	XXX	$18.4M	XXX	XXX	XXX
EBIT Margin	8%	XXX	8%	XXX	XXX	XXX
Net Profit	$7.2M	XXX	$6.5M	XXX	XXX	XXX
Net Margin	3%	XXX	3%	XXX	XXX	XXX
Net Debt	XXX	XXX	$107M	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 $220M. EBITDA for the last twelve months was $33.8M. In the most recent fiscal year, Shepherd Neame achieved $230M 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	$220M	Analyst estimates available to subscribers	$230M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	n/a	Analyst estimates available to subscribers	$142M	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	61.8% 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)	$33.8M	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	13.9% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$18.3M	Analyst estimates available to subscribers	$18.4M	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	8.0% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$7.2M	Analyst estimates available to subscribers	$6.5M	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	2.8% 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	$107M	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 $220M in revenue over the last twelve months.
The company achieved $33.8M in EBITDA over the last twelve months.
Net income over the last twelve months reached $7.2M.

Fiscal Year Performance

In the most recent fiscal year, Shepherd Neame reported $230M in total revenue.
Fiscal year EBITDA was $31.9M.
The company maintained a gross profit margin of 61.8% in the most recent fiscal year.
EBITDA margin for the fiscal year was 13.9%.
Net profit margin reached 2.8% 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 70.0M (or $93.3M), and EV of GBP 205M (or $274M).

Market Cap Evolution

Shepherd Neame Stock Data

As of October 20, 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
$274M	$93.3M	XXX	XXX	XXX	XXX	$0.49

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 9.2x EV/EBITDA.

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

Shepherd Neame Financial Valuation Multiples

As of October 20, 2025, Shepherd Neame has market cap of $93.3M and EV of $274M.

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 13.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$93.3M	XXX	$93.3M	XXX	XXX	XXX
EV (current)	$274M	XXX	$274M	XXX	XXX	XXX
EV/Revenue	1.2x	XXX	1.2x	XXX	XXX	XXX
EV/EBITDA	8.1x	XXX	9.2x	XXX	XXX	XXX
EV/EBIT	15.0x	XXX	15.4x	XXX	XXX	XXX
EV/Gross Profit	n/a	XXX	n/a	XXX	XXX	XXX
P/E	13.0x	XXX	16.8x	XXX	XXX	XXX
EV/FCF	28.2x	XXX	21.1x	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 15% (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	-1%	XXX	XXX	XXX
EBITDA Margin	15%	XXX	13%	XXX	XXX	XXX
EBITDA Growth	0%	XXX	7%	XXX	XXX	XXX
Rule of 40	15%	XXX	15%	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	54%	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