TopFunds

Manchester United plc

NYSE: MANU

Stock price

20.65 USD

(+27.47%) 5 years

football clubEntertainment

Insider Transactions

5Y price score: 40
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +27.47%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Purchases
  • Sales
  • Stock awards

Circle size shows relative transaction value in the selected period. Ring colors show the value share of sales, purchases and stock awards.

Transaction History

Trade log
DateShares transactedPriceShare ValueHoldingNameTitleSource
04-aug.-05Award10,0002.019,90010,000JANEWAY WILLIAM Hdirectorlink
20-apr.-05Purchase100,0001.4143,380433,333Cowan Joseph Ldirector, officer: Chief Executive Officerlink
22-jul.-04Award1,000,0002.52,540,0001,000,000Cowan Joseph Lofficer: Chief Executive Officerlink
22-jul.-04Award200,000--200,000Cowan Joseph Lofficer: Chief Executive Officerlink
22-jul.-04Award133,333--133,333Cowan Joseph Lofficer: Chief Executive Officerlink
22-jul.-04Award10,0002.525,40010,000CLINE J MICHAELdirectorlink
22-jul.-04Award10,0002.525,40010,000JANEWAY WILLIAM Hdirectorlink
23-apr.-04Sale(10,000)6.0(60,000)0OWENS GREGORY Jdirector, officer: Chairman and CEOlink
14-apr.-04Sale(20,000)6.0(120,000)0OWENS GREGORY Jdirector, officer: Chairman and CEOlink
16-sep.-03Award8,0005.644,4008,000JETER JAMES Jofficer: SVP, Global Marketinglink

14.8

52-week range

24.4

20.65

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(6.2) %

Dividend Yield TTM

-

Market cap $

$ 3,562

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

(61.1)

Price / Book TTM

17.8

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

2.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

12.3 %

29.7 %

37.8 %

Free cash flow per share growth

9.8 %

378.6 %

105.3 %

Earnings per share growth

(652.2) %

57.9 %

(209.1) %

Dividends

Previous dividend:0.09 per share, Paid, Ex-div date Jun 06, 2022

Analyst ratings

Price Target Low

16.9

Price Target High

19

Price Target Median

17.95

Buy

4

Hold

6

Sell

0

Financials

all figures in GBP Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
Average (A)
2027
2028
2029
2030
2031
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.2
0.2
(0.2)
0.1
(0.1)
(0.6)
(0.7)
(0.2)
(0.7)
(0.2)
(0.2)
-
(0.2)
(0.2)
(0.2)
(0.2)
(0.2)
(0.3)
02FCF per share
0.3
0.2
(0.4)
0.3
(1.5)
(0.2)
(0.2)
(0.5)
(0.7)
0.2
0.5
7.5%
0.4
0.4
0.4
0.5
0.5
0.5
03Dividends per share
Help
Adjusted for splitsLearn more
0.2
0.2
0.2
0.2
0.2
0.1
0.3
-
-
-
-
7%
-
-
-
-
-
-
04Dividends payout, %
49.7%
60.7%
(57.1)%
121%
(99)%
(11.9)%
(26.5)%
-
-
-
-
-
-
-
-
-
-
-
05Revenue
$ 572.9
$ 569
$ 603.7
$ 640.3
$ 514.2
$ 481.1
$ 638.6
$ 615.7
$ 658.2
$ 628.5
$ 675
1.7%
$ 686.2
$ 697.5
$ 709.1
$ 720.8
$ 732.7
$ 754.7
06ㅤ% Change
-
(0.7)%
6.1%
6.1%
(19.7)%
(6.4)%
32.7%
(3.6)%
6.9%
(4.5)%
7.4%
1.7%
1.7%
1.7%
1.7%
1.7%
1.7%
1.7%
07Net Income
40.4
38.4
(38.5)
19.3
(23.5)
(89.8)
(126.5)
(27.2)
(112.5)
(31.1)
(42.8)
-
(40.8)
(41.5)
(42.2)
(42.9)
(43.6)
(44.9)
08ㅤ% Margin
7.1%
6.7%
(6.4)%
3%
(4.6)%
(18.7)%
(19.8)%
(4.4)%
(17.1)%
(5)%
(6.3)%
(6)% A
(6)%
(6)%
(6)%
(6)%
(6)%
(6)%
09CFO
186.1
227.7
95.3
244.8
(3.8)
113.1
96.4
95.8
85.7
72.7
178
(0.4)%
144
146.4
148.8
151.3
153.8
158.4
10ㅤ% Of revenue
32.5%
40%
15.8%
38.2%
(0.7)%
23.5%
15.1%
15.6%
13%
11.6%
26.4%
21% A
21%
21%
21%
21%
21%
21%
11CAPEX
(143.2)
(202.2)
(168.2)
(191.9)
(241.9)
(144.4)
(123.7)
(171.8)
(208.2)
(44.7)
(85.6)
(5)%
(81.3)
(77.2)
(73.3)
(69.7)
(66.2)
(62.8)
12ㅤ% Change
-
41.2%
(16.8)%
14.1%
26%
(40.3)%
(14.3)%
38.8%
21.2%
(78.5)%
91.4%
(5)% A
(5)%
(5)%
(5)%
(5)%
(5)%
(5)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
42.9
25.5
(73)
52.9
(245.7)
(31.3)
(27.4)
(76)
(122.6)
28
92.4
8%
62.7
69.2
75.5
81.6
87.6
95.5
14Total assets
1,452
1,534
1,546
1,497
1,384
1,260
1,294
1,318
1,345
1,638
1,540
0.6%
1,549
1,558
1,567
1,576
1,585
1,595
15ㅤ% Change
-
5.6%
0.8%
(3.2)%
(7.6)%
(8.9)%
2.7%
1.9%
2%
21.8%
(6)%
0.6%
0.6%
0.6%
0.6%
0.6%
0.6%
0.6%
16Total liabilities
993.6
1,054
1,119
1,081
1,032
987.8
1,166
1,214
1,200
1,444
1,390
3.4%
1,398
1,407
1,415
1,423
1,431
1,440
17ㅤ% Of assets
68.4%
68.7%
72.4%
72.3%
74.6%
78.4%
90.1%
92.1%
89.2%
88.2%
90.3%
90.3% A
90.3%
90.3%
90.3%
90.3%
90.3%
90.3%
18Shareholders Equity
458.3
480.1
427.1
415.2
351.2
272.5
127.5
104
144.9
193.7
149.5
(10.6)%
150.3
151.2
152.1
153
153.9
154.8
19Net Debt
260.9
213.1
253.7
203.6
478.5
423.9
519.3
546.2
481.7
559.3
621.2
9.1%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
164,319
164,493
164,610
164,666
164,253
162,939
163,001
163,062
165,345
172,614
172,433
0.5%
173,266
174,103
174,944
175,790
176,639
177,493
21ㅤ% Change
-
0.1%
0.1%
-
(0.3)%
(0.8)%
-
-
1.4%
4.4%
(0.1)%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
22ROA
2.8%
2.5%
(2.5)%
1.3%
(1.7)%
(7.1)%
(9.8)%
(2.1)%
(8.4)%
(1.9)%
(2.8)%
-
(2.6)%
(2.7)%
(2.7)%
(2.7)%
(2.8)%
(2.8)%
23ROE
8.8%
8%
(9)%
4.6%
(6.7)%
(33)%
(99.2)%
(26.2)%
(77.7)%
(16.1)%
(28.6)%
-
(27.2)%
(27.4)%
(27.7)%
(28)%
(28.3)%
(29)%
24Interest coverage
4.3
3.3
1.5
2.2
(0.5)
(2.2)
(3.5)
(0.8)
(1.5)
(0.7)
(0.3)
-
-
-
-
-
-
-
25Dividend Yield
1%
1.1%
0.9%
1%
1.1%
0.6%
2.3%
-
-
-
-
-
-
-
-
-
-
-
26P/E Ratio
54.5
52
(67.8)
131
(91.2)
(19.3)
(12.9)
(106.7)
(19)
(68.3)
(72)
-
-
-
-
-
-
-
27Stock price range
13-19
14-18
16-22
17-26
13-20
13-20
11-20
11-27
14-24
12-19
15-24
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
1,965
2,046
2,561
2,370
2,097
1,790
1,489
3,130
2,133
2,217
2,982
4.3%
507.3
620.1
744.3
880.8
1,031
-
29FCF Yield
2.2%
1.2%
(2.9)%
2.2%
(11.7)%
(1.8)%
(1.8)%
(2.4)%
(5.8)%
1.3%
3.1%
3.6%
12.4%
11.2%
10.1%
9.3%
8.5%
-
30Average stock price
16.2
16
18.9
21.7
16.5
16.7
15.6
18.7
19.1
15.7
19.3
1.8%
2.9
3.6
4.3
5
5.8
-
31 CEO
OB
Mr. Omar Berrada