Vistry Group Valuation

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

VTY (£6.43) is trading below our estimate of [[fair value]] (£37.26)

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

Valuation Score

5/6

Valuation Score 5/6

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 VTY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: VTY (£6.43) is trading below our estimate of fair value (£37.26)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for VTY. This is calculated by dividing VTY's market cap by their current earnings.
What is VTY's PE Ratio?
PE Ratio	8.3x
Earnings	UK£256.10m
Market Cap	UK£2.14b

VTY key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	6.6x
PEG Ratio	0.6x

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for VTY vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	15.3x
CRN Cairn Homes	11.9x	5.5%	UK£1.1b
BWY Bellway	22.7x	21.9%	UK£3.0b
BKG Berkeley Group Holdings	11.1x	-4.2%	UK£4.4b
PSN Persimmon	15.7x	18.8%	UK£4.0b
VTY Vistry Group	8.3x	13.3%	UK£2.1b

Price-To-Earnings vs Peers: VTY is good value based on its Price-To-Earnings Ratio (8.3x) compared to the peer average (15.3x).

Price to Earnings Ratio vs Industry

How does VTY's PE Ratio compare vs other companies in the European Consumer Durables Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: VTY is good value based on its Price-To-Earnings Ratio (8.3x) compared to the European Consumer Durables industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is VTY'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.

VTY PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.3x
Fair PE Ratio	18.8x

Price-To-Earnings vs Fair Ratio: VTY is good value based on its Price-To-Earnings Ratio (8.3x) compared to the estimated Fair Price-To-Earnings Ratio (18.8x).

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 VTY forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	UK£6.43	UK£9.08 +41.2%	25.3%	UK£15.40	UK£6.05	n/a	14
Nov ’25	UK£8.95	UK£10.93 +22.2%	18.5%	UK£15.40	UK£8.80	n/a	14
Oct ’25	UK£13.25	UK£14.04 +5.9%	11.9%	UK£15.50	UK£9.18	n/a	15
Sep ’25	UK£13.59	UK£13.23 -2.6%	15.2%	UK£15.50	UK£9.18	n/a	15
Aug ’25	UK£13.71	UK£12.63 -7.9%	16.9%	UK£15.50	UK£9.07	n/a	16
Jul ’25	UK£11.95	UK£12.36 +3.5%	15.9%	UK£15.13	UK£9.07	n/a	16
Jun ’25	UK£12.88	UK£11.90 -7.6%	17.0%	UK£15.13	UK£9.07	n/a	15
May ’25	UK£12.01	UK£11.47 -4.5%	15.1%	UK£14.00	UK£9.07	n/a	15
Apr ’25	UK£12.30	UK£10.93 -11.1%	19.4%	UK£14.00	UK£5.80	n/a	15
Mar ’25	UK£11.06	UK£9.65 -12.7%	17.4%	UK£13.00	UK£5.80	n/a	15
Feb ’25	UK£9.84	UK£9.57 -2.7%	18.0%	UK£13.00	UK£5.80	n/a	15
Jan ’25	UK£9.18	UK£9.07 -1.2%	21.1%	UK£13.00	UK£5.80	n/a	15
Dec ’24	UK£7.55	UK£9.09 +20.4%	20.8%	UK£13.00	UK£5.80	n/a	15
Nov ’24	UK£7.06	UK£9.22 +30.6%	21.4%	UK£13.00	UK£5.80	UK£8.95	16
Oct ’24	UK£9.12	UK£9.74 +6.8%	21.9%	UK£14.00	UK£5.80	UK£13.25	17
Sep ’24	UK£7.80	UK£8.74 +12.2%	14.9%	UK£11.80	UK£5.80	UK£13.59	16
Aug ’24	UK£7.86	UK£8.74 +11.3%	14.9%	UK£11.80	UK£5.80	UK£13.71	16
Jul ’24	UK£6.61	UK£8.79 +33.1%	13.0%	UK£11.80	UK£7.40	UK£11.95	16
Jun ’24	UK£7.44	UK£8.97 +20.6%	15.0%	UK£11.80	UK£7.25	UK£12.88	15
May ’24	UK£7.83	UK£8.74 +11.7%	16.9%	UK£11.80	UK£7.00	UK£12.01	14
Apr ’24	UK£7.81	UK£8.17 +4.6%	17.4%	UK£10.75	UK£6.00	UK£12.30	13
Mar ’24	UK£7.89	UK£8.11 +2.8%	17.3%	UK£10.75	UK£5.70	UK£11.06	14
Feb ’24	UK£7.52	UK£8.03 +6.9%	17.3%	UK£10.75	UK£5.70	UK£9.84	14
Jan ’24	UK£6.26	UK£7.53 +20.4%	17.9%	UK£10.75	UK£5.60	UK£9.18	13
Dec ’23	UK£6.31	UK£8.19 +29.9%	31.1%	UK£16.05	UK£6.12	UK£7.55	13
Nov ’23	UK£6.11	UK£9.35 +53.2%	38.6%	UK£16.05	UK£5.85	UK£7.06	10

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.