Subscribe

Vistry Group PLC (BVHMF)

USD3.66 +0.25 (+7.33%)
GB OTC Consumer Cyclical Residential Construction
Address 11 Tower View ME19 4UY
West Malling, GB
CEO Adam Daniels
IPO 2010-04-19
ISIN GB0001859296

Explore sections of this company profile

Also trades on London Stock Exchange · VTY.L (GBp) Other OTC · BVHMF (USD)
Description

Vistry Group PLC, along with its various divisions, operates as a prominent residential developer across the United Kingdom. The firm's housing portfolio encompasses a wide array of family homes, ranging from one-bedroom properties to expansive five-bedroom houses. By December 31, 2021, its land bank consisted of 42,770 plots under direct control and an additional 40,000 strategic development plots. This company, founded in 1885, was formerly known as Bovis Homes Group PLC until its renaming to Vistry Group PLC in January 2020. Its principal office is situated in West Malling, UK.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD3.66 +0.25 (+7.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
23.6K
Beta
1.84
Float Shares
306.05M
Free Float %
96.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.46% -17.54% -60.97% -58.16% -57.02% -57.02% -62.65% -70.06% -75.98% -42.02%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (3 ratings, all time) Buy
Price Targets & DCF
Current price
3.66
DCF (Unlevered) 7.41 +102.5%
DCF (Levered) 3.71 +1.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
2.67
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Residential Construction: +5.7%
    -4.4% Q4'25: -0.6% (vs Q4'23)
  • EPS growth Residential Construction: +6.6%
    +100.0% Q4'25: -17.5% (vs Q4'23)
  • FCF margin FCF growth · Residential Construction: +45.1%
    -0.7% Q4'25: +9.5% (vs Q4'23)
  • EBIT margin Residential Construction: +9.7%
    +3.6% Q4'25: +4.9% (vs Q4'23)
  • ROIC Residential Construction: +7.1%
    +2.6% Q4'25: +7.5% (vs Q4'23)
  • Share dilution Residential Construction: +1.6%
    -6.0% Q4'25: -7.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Residential Construction: 0.67×
    2.92× Q4'25: 1.11× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.88) × ERP
WACC = 60% × Ke + 40% × Kd (15.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.41 Current price: 3.66
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
13 Rev. Ana.
1 EPS Ana.
Dec 2027
13 Rev. Ana.
1 EPS Ana.
Dec 2028
8 Rev. Ana.
1 EPS Ana.
Dec 2029
12 Rev. Ana.
1 EPS Ana.
Dec 2030
6 Rev. Ana.
1 EPS Ana.
Revenue
946.50M
est: 933.35M (+1.4%)
1.05B
est: 1.05B (+0.4%)
1.03B
est: 1.03B (-0.1%)
1.06B
est: 1.02B (+3.9%)
1.13B
est: 1.13B (+0.2%)
1.81B
est: 2.37B (-23.6%)
2.36B
est: 2.52B (-6.5%)
2.77B
est: 2.74B (+1.1%)
3.56B
est: 4.03B (-11.5%)
3.78B
est: 4.16B (-9.1%)
3.61B
est: 4.09B (-11.6%)
4.21B
3.87B – 4.39B
+3.1% YoY
4.36B
3.97B – 4.63B
+3.5% YoY
4.65B
4.24B – 4.89B
+6.5% YoY
4.70B
4.30B – 4.95B
+1.2% YoY
5.21B
4.76B – 5.48B
+10.8% YoY
EBITDA
170.64M
est: 94.41M (+80.7%)
165.61M
est: 106.29M (+55.8%)
123.87M
est: 104.08M (+19.0%)
175.56M
est: 103.36M (+69.9%)
185.65M
est: 114.15M (+62.6%)
137.85M
est: 239.90M (-42.5%)
358.08M
est: 255.17M (+40.3%)
292.10M
est: 277.37M (+5.3%)
413.10M
est: 407.62M (+1.3%)
213.90M
est: 404.44M (-47.1%)
203.87M
est: 397.34M (-48.7%)
409.64M
375.92M – 427.22M
+3.1% YoY
424.08M
385.86M – 449.90M
+3.5% YoY
451.65M
412.68M – 475.15M
+6.5% YoY
457.06M
417.63M – 480.85M
+1.2% YoY
506.22M
462.55M – 532.57M
+10.8% YoY
EBIT
168.58M
est: 78.67M (+114.3%)
163.34M
est: 88.57M (+84.4%)
122.36M
est: 86.73M (+41.1%)
174.65M
est: 86.12M (+102.8%)
179.39M
est: 95.12M (+88.6%)
106.14M
est: 199.90M (-46.9%)
325.56M
est: 212.62M (+53.1%)
256.80M
est: 231.12M (+11.1%)
339.00M
est: 339.65M (-0.2%)
140.00M
est: 331.71M (-57.8%)
129.48M
est: 325.88M (-60.3%)
335.97M
308.32M – 350.39M
+3.1% YoY
347.81M
316.47M – 368.99M
+3.5% YoY
370.43M
338.47M – 389.70M
+6.5% YoY
374.86M
342.52M – 394.37M
+1.2% YoY
415.19M
379.37M – 436.79M
+10.8% YoY
Net Income
128.01M
est: 315.58M (-59.4%)
120.85M
est: 338.63M (-64.3%)
91.30M
est: 252.84M (-63.9%)
136.57M
est: 319.36M (-57.2%)
138.38M
est: 393.30M (-64.8%)
76.81M
est: 176.16M (-56.4%)
254.13M
est: 435.86M (-41.7%)
204.30M
est: 463.61M (-55.9%)
223.40M
est: 301.11M (-25.8%)
74.50M
est: 167.42M (-55.5%)
137.98M
est: 180.48M (-23.5%)
158.36M
140.59M – 169.07M
-12.3% YoY
183.68M
163.08M – 196.11M
+16.0% YoY
221.27M
196.45M – 236.24M
+20.5% YoY
272.96M
242.35M – 291.43M
+23.4% YoY
358.00M
317.85M – 382.22M
+31.2% YoY
SGA
68.78M
est: 73.78M (-6.8%)
75.71M
est: 83.07M (-8.9%)
63.43M
est: 81.34M (-22.0%)
56.72M
est: 80.77M (-29.8%)
73.71M
est: 89.21M (-17.4%)
161.59M
est: 187.48M (-13.8%)
194.52M
est: 199.41M (-2.5%)
241.80M
est: 216.76M (+11.6%)
287.80M
est: 318.55M (-9.7%)
210.20M
est: 305.41M (-31.2%)
220.46M
est: 300.05M (-26.5%)
309.34M
283.88M – 322.61M
+3.1% YoY
320.24M
291.38M – 339.74M
+3.5% YoY
341.06M
311.64M – 358.81M
+6.5% YoY
345.15M
315.37M – 363.11M
+1.2% YoY
382.27M
349.29M – 402.17M
+10.8% YoY
EPS
0.93
est: 0.90 (+3.0%)
0.87
est: 0.97 (-10.2%)
0.66
est: 0.72 (-8.8%)
0.99
est: 0.91 (+8.3%)
0.98
est: 1.13 (-12.9%)
0.35
est: 0.50 (-30.6%)
1.15
est: 1.25 (-7.8%)
0.87
est: 1.33 (-34.4%)
0.64
est: 0.86 (-25.7%)
0.22
est: 0.51 (-56.9%)
0.42
est: 0.55 (-23.6%)
0.48
0.43 – 0.51
-12.3% YoY
0.56
0.50 – 0.60
+16.0% YoY
0.67
0.60 – 0.72
+20.5% YoY
0.83
0.74 – 0.89
+23.4% YoY
1.09
0.97 – 1.16
+31.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-27 B+ 3/5 3/5 3/5 3/5 3/5 3/5 4/5
2026-05-26 B+ 3/5 3/5 3/5 3/5 3/5 3/5 4/5
2026-05-22 B+ 3/5 3/5 3/5 3/5 3/5 3/5 4/5
2026-05-21 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 A- 4/5 3/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A- 4/5 3/5 3/5 4/5 3/5 3/5 5/5
2026-05-12 A- 4/5 3/5 3/5 4/5 3/5 3/5 5/5
2026-05-11 A- 4/5 3/5 3/5 4/5 3/5 3/5 5/5
2026-05-08 A- 4/5 3/5 2/5 4/5 3/5 3/5 5/5
2026-05-06 A- 4/5 3/5 2/5 4/5 3/5 3/5 5/5
2026-05-05 A- 4/5 3/5 2/5 4/5 3/5 3/5 5/5
2026-05-04 A- 4/5 3/5 2/5 4/5 3/5 3/5 5/5
2026-05-01 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-30 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-29 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-28 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-27 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-24 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-23 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-22 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-21 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-20 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5
2026-04-17 A- 4/5 3/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
303.21M
OE per share TTM
0.90
Owner's Yield
25.96%
Maintenance CapEx ratio
7.51%
Maint CapEx / Avg PPE
2.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
28.2K
Shares Outstanding
317.59M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Adam Daniels Chief Executive Officer & Executive Director 3M male
Gregory Paul Fitzgerald Chief Executive Officer & Executive Chairman 3M male
Timothy Charles Lawlor Chief Financial Officer & Executive Director 1M male
James Warrington Executive Chair of North, South Midlands & East male
John Anthony Fitzgerald FRICS ICIOB Interim Managing Director for South London male
Michael Stirrop Chief Commercial Officer
Paul Moran Managing Director male
Rebecca Wallis Head of Human Resources
Stephen Teagle Chief Executive – Countryside Partnerships male
Stuart Brodie Regional Managing Director of London & South East of Vistry Partnerships male
Susie Bell Head of Investor Relations female
Clare Bates Chief People Officer, General Counsel, Group Company Secretary & Director female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits