Close Brothers Group plc

LSE:CBG Stock Report

Market Cap: UK£343.3m

Close Brothers Group Valuation

Is CBG undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CBG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CBG (£2.3) is trading below our estimate of fair value (£8.93)

Significantly Below Fair Value: CBG is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CBG?

Key metric: As CBG is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CBG. This is calculated by dividing CBG's market cap by their current earnings.
What is CBG's PE Ratio?
PE Ratio3.8x
EarningsUK£89.30m
Market CapUK£343.27m

Price to Earnings Ratio vs Peers

How does CBG's PE Ratio compare to its peers?

The above table shows the PE ratio for CBG vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average3.8x
ARBB Arbuthnot Banking Group
4.7x-1.5%UK£147.4m
STB Secure Trust Bank
2.5x32.7%UK£66.4m
TBCG TBC Bank Group
4.8x17.4%UK£1.7b
BGEO Bank of Georgia Group
3.1x-4.1%UK£2.0b
CBG Close Brothers Group
3.8x16.0%UK£343.3m

Price-To-Earnings vs Peers: CBG is expensive based on its Price-To-Earnings Ratio (3.8x) compared to the peer average (3.8x).

Price to Earnings Ratio vs Industry

How does CBG's PE Ratio compare vs other companies in the European Banks Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CBG 3.8xIndustry Avg. 7.7xNo. of Companies42PE0612182430+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CBG is good value based on its Price-To-Earnings Ratio (3.8x) compared to the European Banks industry average (7.7x).

Price to Earnings Ratio vs Fair Ratio

What is CBG's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CBG PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio3.8x
Fair PE Ratio5.9x

Price-To-Earnings vs Fair Ratio: CBG is good value based on its Price-To-Earnings Ratio (3.8x) compared to the estimated Fair Price-To-Earnings Ratio (5.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CBG forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£2.30
UK£4.99
+116.5%
16.3%UK£6.20UK£3.65n/a9
Dec ’25UK£2.24
UK£4.99
+122.9%
16.3%UK£6.20UK£3.65n/a9
Nov ’25UK£2.32
UK£5.19
+123.7%
12.6%UK£6.20UK£4.35n/a9
Oct ’25UK£4.03
UK£5.27
+30.9%
10.6%UK£6.20UK£4.50n/a10
Sep ’25UK£5.44
UK£5.55
+2.0%
13.0%UK£6.75UK£4.30n/a9
Aug ’25UK£4.97
UK£5.28
+6.1%
16.5%UK£6.75UK£3.75n/a9
Jul ’25UK£4.23
UK£5.28
+24.7%
16.5%UK£6.75UK£3.75n/a9
Jun ’25UK£4.79
UK£5.28
+10.2%
16.5%UK£6.75UK£3.75n/a9
May ’25UK£4.58
UK£5.41
+18.2%
19.9%UK£7.00UK£3.75n/a10
Apr ’25UK£4.18
UK£5.37
+28.3%
20.8%UK£7.00UK£3.75n/a9
Mar ’25UK£3.83
UK£5.44
+42.1%
24.3%UK£7.65UK£3.75n/a9
Feb ’25UK£5.28
UK£9.38
+77.9%
16.3%UK£12.35UK£7.65n/a10
Jan ’25UK£7.94
UK£9.96
+25.5%
13.7%UK£12.35UK£7.85n/a10
Dec ’24UK£7.70
UK£10.06
+30.7%
14.0%UK£12.35UK£7.85UK£2.2410
Nov ’24UK£7.77
UK£10.31
+32.8%
8.8%UK£11.54UK£8.54UK£2.3210
Oct ’24UK£8.86
UK£10.47
+18.1%
7.2%UK£11.54UK£9.40UK£4.0310
Sep ’24UK£8.22
UK£10.73
+30.5%
9.6%UK£12.35UK£9.40UK£5.4410
Aug ’24UK£9.05
UK£10.78
+19.1%
9.8%UK£12.35UK£9.40UK£4.9710
Jul ’24UK£8.82
UK£10.87
+23.3%
10.2%UK£12.50UK£9.40UK£4.2310
Jun ’24UK£9.41
UK£10.60
+12.7%
12.8%UK£12.50UK£7.90UK£4.7911
May ’24UK£9.08
UK£10.53
+16.0%
12.5%UK£12.36UK£7.90UK£4.5811
Apr ’24UK£9.01
UK£10.58
+17.4%
12.8%UK£12.36UK£7.90UK£4.1811
Mar ’24UK£10.07
UK£10.58
+5.0%
12.7%UK£12.50UK£7.90UK£3.8312
Feb ’24UK£9.82
UK£10.78
+9.9%
10.0%UK£12.50UK£9.40UK£5.2812
Jan ’24UK£10.47
UK£12.11
+15.7%
13.7%UK£14.88UK£9.40UK£7.9412
Dec ’23UK£10.88
UK£12.01
+10.3%
13.5%UK£14.88UK£9.40UK£7.7012

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/19 04:05
End of Day Share Price 2024/12/19 00:00
Earnings2024/07/31
Annual Earnings2024/07/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Close Brothers Group plc is covered by 24 analysts. 10 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Sarah SpikesArden Partners Plc.
Toni DangBarclays
Peter RichardsonBerenberg