Subscribe

Marston's PLC (MARS.L)

GBp55.90 +0.40 (+0.72%)
GB LSE Consumer Cyclical Restaurants
Address St Johns House WV2 4BH
Wolverhampton, GB
CEO Justin Mark Platt
IPO 1988-07-01
ISIN GB00B1JQDM80

Explore sections of this company profile

Also trades on London Stock Exchange · 92IP.L (GBp) London Stock Exchange · MARS.L (GBp) Other OTC · MARZF (USD) Other OTC · MRTPY (USD)
Description

Marston's PLC operates managed, franchised, tenanted, partnership, and leased pubs in the United Kingdom. The company is involved in the property management, telecommunications, and insurance related businesses. Marston's PLC was formerly known as The Wolverhampton & Dudley Breweries PLC and changed its name to Marston's PLC in January 2007. The company was founded in 1834 and is based in Wolverhampton, the United Kingdom.

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
GBp55.90 +0.40 (+0.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.91
Float Shares
606.18M
Free Float %
95.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.52% -11.27% -20.33% -27.72% -3.31% -23.43% +8.38% +21.80% -54.75% -68.79% -56.33%
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

Price Targets & DCF
Current price
55.90
DCF (Unlevered) 219.17 +292.1%
DCF (Levered) 2,703.22 +4,735.8%

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.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.31
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    -0.1% Q1'26: -1.3% (vs Q1'24)
  • EPS growth Restaurants: +14.8%
    +479.3% Q1'26: +146.2% (vs Q1'24)
  • FCF margin FCF growth · Restaurants: +21.6%
    +8.3% Q1'26: -3.7% (vs Q1'24)
  • EBIT margin Restaurants: +6.1%
    +19.9% Q1'26: +15.2% (vs Q1'24)
  • ROIC Restaurants: +6.2%
    +7.2% Q1'26: +9.4% (vs Q1'24)
  • Share dilution Restaurants: +0.0%
    +1.8% Q1'26: +2.3% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    5.55× Q1'26: 3.66× (vs Q1'24)
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 (0.91) × ERP
WACC = 20% × Ke + 80% × Kd (7.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 225.74 Current price: 55.90
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 Sep 2009
actual
Sep 2010
actual
Sep 2011
actual
Sep 2012
actual
Sep 2013
actual
Sep 2014
actual
Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
3 Rev. Ana.
3 EPS Ana.
Sep 2027
5 Rev. Ana.
4 EPS Ana.
Sep 2028
5 Rev. Ana.
3 EPS Ana.
Revenue
645.10M
est: 657.11M (-1.8%)
650.70M
est: 663.52M (-1.9%)
682.20M
est: 687.50M (-0.8%)
719.70M
est: 735.56M (-2.2%)
782.90M
est: 785.03M (-0.3%)
815.30M
est: 799.07M (+2.0%)
878.60M
est: 836.71M (+5.0%)
937.30M
est: 897.86M (+4.4%)
1.01B
est: 961.45M (+5.2%)
1.14B
est: 1.14B (+0.0%)
784.20M
est: 1.20B (-34.7%)
515.50M
est: 821.00M (-37.2%)
401.70M
est: 392.39M (+2.4%)
799.60M
est: 789.31M (+1.3%)
872.30M
est: 893.40M (-2.4%)
898.60M
est: 897.98M (+0.1%)
897.90M
est: 913.70M (-1.7%)
907.56M
898.86M – 914.43M
-0.7% YoY
926.12M
912.16M – 934.90M
+2.0% YoY
943.18M
940.75M – 945.60M
+1.8% YoY
EBITDA
142.70M
est: 43.19M (+230.4%)
167.90M
est: 13.93M (+1,104.9%)
198.40M
est: 20.16M (+884.3%)
-24.00M
est: 54.46M (-144.1%)
200.30M
est: -173.96M (+215.1%)
104.00M
est: 31.96M (+225.4%)
188.60M
est: -108.46M (+273.9%)
195.80M
est: -12.39M (+1,680.0%)
214.30M
est: 41.80M (+412.7%)
173.30M
est: 82.89M (+109.1%)
150.20M
est: 18.28M (+721.8%)
-250.70M
est: -68.02M (-268.5%)
-20.50M
est: -66.13M (+69.0%)
296.20M
est: -74.07M (+499.9%)
115.30M
est: 158.21M (-27.1%)
166.20M
est: 158.89M (+4.6%)
223.50M
est: 161.81M (+38.1%)
160.72M
159.18M – 161.94M
-0.7% YoY
164.01M
161.53M – 165.56M
+2.0% YoY
167.03M
166.60M – 167.46M
+1.8% YoY
EBIT
99.40M
est: 149.20M (-33.4%)
128.20M
est: 123.49M (+3.8%)
154.40M
est: 130.66M (+18.2%)
-64.70M
est: 165.51M (-139.1%)
164.20M
est: -69.80M (+335.2%)
68.90M
est: 148.81M (-53.7%)
152.30M
est: 23.45M (+549.3%)
163.90M
est: 122.63M (+33.7%)
175.80M
est: 174.78M (+0.6%)
133.30M
est: 191.37M (-30.3%)
119.50M
est: 142.48M (-16.1%)
-292.60M
est: 71.24M (-510.7%)
-63.20M
est: 69.26M (-191.3%)
252.00M
est: 77.57M (+224.9%)
69.80M
est: 102.02M (-31.6%)
120.90M
est: 102.46M (+18.0%)
178.30M
est: 104.34M (+70.9%)
103.64M
102.64M – 104.42M
-0.7% YoY
105.76M
104.16M – 106.76M
+2.0% YoY
107.70M
107.43M – 107.98M
+1.8% YoY
Net Income
16.40M
est: 60.38M (-72.8%)
47.50M
est: 40.59M (+17.0%)
68.80M
est: 48.60M (+41.6%)
-110.30M
est: 73.61M (-249.8%)
58.60M
est: -117.72M (+149.8%)
-50.70M
est: 59.65M (-185.0%)
23.30M
est: -53.81M (+143.3%)
73.00M
est: 25.11M (+190.7%)
84.70M
est: 77.85M (+8.8%)
45.00M
est: 96.31M (-53.3%)
-37.40M
est: 48.10M (-177.8%)
-359.60M
est: -12.05M (-2,883.9%)
-127.70M
est: -11.72M (-989.9%)
137.20M
est: -13.12M (+1,145.6%)
-9.30M
est: -17.42M (+46.6%)
-18.50M
est: 37.82M (-148.9%)
71.60M
est: 52.96M (+35.2%)
59.25M
56.09M – 62.03M
+11.9% YoY
66.83M
61.62M – 71.02M
+12.8% YoY
74.17M
68.81M – 79.98M
+11.0% YoY
SGA
est: 152.61M (-100.0%)
est: 152.37M (-100.0%)
est: 158.49M (-100.0%)
est: 175.14M (-100.0%)
est: 176.52M (-100.0%)
est: 180.47M (-100.0%)
est: 193.47M (-100.0%)
190.40M
est: 212.40M (-10.4%)
210.70M
est: 229.27M (-8.1%)
100.0K
est: 263.23M (-100.0%)
500.0K
est: 270.21M (-99.8%)
139.30M
est: 179.90M (-22.6%)
126.70M
est: 174.90M (-27.6%)
229.60M
est: 195.88M (+17.2%)
est: 174.75M (-100.0%)
337.40M
est: 175.51M (+92.2%)
est: 178.72M (-100.0%)
177.52M
175.82M – 178.87M
-0.7% YoY
181.15M
178.42M – 182.87M
+2.0% YoY
184.49M
184.02M – 184.96M
+1.8% YoY
EPS
0.04
est: 0.14 (-72.5%)
0.08
est: 0.10 (-17.3%)
0.12
est: 0.11 (+8.8%)
-0.19
est: 0.12 (-253.4%)
0.10
est: 0.13 (-20.2%)
-0.09
est: 0.12 (-173.0%)
0.04
est: 0.13 (-67.7%)
0.13
est: 0.14 (-5.4%)
0.14
est: 0.14 (+2.0%)
0.07
est: 0.14 (-47.7%)
-0.06
est: 0.13 (-144.5%)
-0.57
est: -0.05 (-940.2%)
-0.20
est: -0.13 (-57.2%)
0.22
est: 0.04 (+491.4%)
-0.01
est: -0.03 (+45.5%)
-0.03
est: 0.06 (-149.3%)
0.11
est: 0.08 (+33.6%)
0.09
0.09 – 0.10
+10.2% YoY
0.10
0.10 – 0.11
+12.2% YoY
0.11
0.11 – 0.12
+12.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 3/5 4/5 4/5 1/5 4/5 5/5
2026-05-08 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-05-07 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-05-06 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-05-05 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-05-01 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-30 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-29 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-28 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-27 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-23 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-22 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-21 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-20 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-17 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5
2026-04-16 A- 4/5 3/5 3/5 4/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
554.59M
OE per share TTM
0.86
Owner's Yield
166.15%
Maintenance CapEx ratio
26.84%
Maint CapEx / Avg PPE
285.0%

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 Held by 10 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis International Small Cap Value ETF AVDV 0.03% 5.95M 0.36%
2 Avantis International Small Cap Equity ETF AVDS 0.02% 53.6K 0.30%
3 iShares International Small-Cap Equity Factor ETF ISCF 0.01% 92.5K 0.24%
4 Avantis Responsible International Equity ETF AVSD 0.01% 50.3K 0.23%
5 Avantis Global Small Cap Value UCITS ETF AVGS.L 0.01% 93.6K 0.39%
6 Avantis International Equity ETF AVDE 0.01% 1.15M 0.23%
7 State Street SPDR FTSE UK All Share UCITS ETF (Dist) FTAD.L 0.01% 58.4K 0.20%
8 State Street SPDR FTSE UK All Share UCITS ETF (Acc) FTAL.L 0.01% 58.4K 0.20%
9 Dimensional - International Small Cap ETF DFIS 0.01% 308.9K 0.39%
10 Dimensional - International Small Cap Value ETF DISV 0.00% 101.2K 0.42%

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
19.8K
Shares Outstanding
632.86M

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
Justin Platt Chief Executive Officer & Director 1M male
Stephen Robert Hopson Chief Financial Officer & Director 379.7K male
Liam Powell Chief People Officer male
Bethan Raybould General Counsel & Company Secretary female
Neil Campbell Chief Operating Officer male
Rob Beattie Chief Digital & Technology Officer male
Mags Dixon Chief Marketing Officer
Ed Hancock Chief Development Officer male
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