Subscribe

Vistry Group PLC (VTY.L)

GBp274.60 +17.40 (+6.77%)
GB LSE Consumer Cyclical Residential Construction
Address 11 Tower View ME19 4UY
West Malling, GB
CEO Adam Daniels
IPO 1997-12-09
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 subsidiaries, functions as a leading residential developer across the United Kingdom. The company's portfolio includes a diverse selection of family residences, from single-bedroom properties to spacious five-bedroom houses. By the end of 2021, specifically December 31st, the group held significant land assets, reporting 42,770 controlled plots and an additional 40,000 strategic plots earmarked for future development. Historically, the entity operated under the name Bovis Homes Group PLC, before formally adopting the Vistry Group PLC identity in January 2020. This long-established firm, founded in 1885, is presently headquartered in West Malling, 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
GBp274.60 +17.40 (+6.77%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
1.85
Float Shares
306.05M
Free Float %
96.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.65% +3.49% -14.63% -59.97% -58.08% -56.50% -55.16% -61.41% -79.23% -70.48% +49.85%
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
274.60
DCF (Unlevered) 240.88 -12.3%
DCF (Levered) 441.03 +60.6%

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) 26% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 5 0
Hold 11 0
Sell 0 0
Strong Sell 3 0
Quality scores
Altman Z-Score
2.62
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
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: -0.5% (vs Q4'23)
  • EPS growth Residential Construction: +6.6%
    +90.9% Q4'25: -15.4% (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%
    -4.0% Q4'25: -7.9% (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 = 61% × Ke + 39% × Kd (15.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 240.88 Current price: 274.60
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 2001
actual
Dec 2002
actual
Dec 2003
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
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.
11 EPS Ana.
Dec 2027
13 Rev. Ana.
12 EPS Ana.
Dec 2028
11 Rev. Ana.
7 EPS Ana.
Dec 2029
5 Rev. Ana.
2 EPS Ana.
Dec 2030
5 Rev. Ana.
5 EPS Ana.
Revenue
358.54M
est: 370.73M (-3.3%)
461.28M
est: 456.60M (+1.0%)
478.42M
est: 497.47M (-3.8%)
559.46M
est: 568.37M (-1.6%)
521.19M
est: 534.65M (-2.5%)
597.29M
est: 608.88M (-1.9%)
555.70M
est: 573.71M (-3.1%)
282.33M
est: 286.14M (-1.3%)
281.51M
est: 281.72M (-0.1%)
298.64M
est: 306.70M (-2.6%)
364.78M
est: 364.12M (+0.2%)
425.53M
est: 434.85M (-2.1%)
556.00M
est: 556.15M (0.0%)
809.37M
est: 813.32M (-0.5%)
946.50M
est: 935.77M (+1.1%)
1.05B
est: 1.04B (+1.0%)
1.03B
est: 1.01B (+1.9%)
1.06B
est: 1.08B (-1.5%)
1.13B
est: 1.09B (+3.4%)
1.81B
est: 2.36B (-23.3%)
2.41B
est: 2.52B (-4.4%)
2.77B
est: 2.78B (-0.4%)
3.56B
est: 3.71B (-4.0%)
3.78B
est: 4.16B (-9.2%)
3.61B
est: 4.09B (-11.6%)
4.22B
3.88B – 4.40B
+3.3% YoY
4.37B
3.98B – 4.64B
+3.5% YoY
4.66B
4.63B – 4.68B
+6.5% YoY
4.71B
4.31B – 4.96B
+1.2% YoY
5.22B
4.77B – 5.49B
+10.8% YoY
EBITDA
88.66M
est: 76.33M (+16.1%)
112.03M
est: 93.11M (+20.3%)
131.26M
est: 110.47M (+18.8%)
154.22M
est: 135.89M (+13.5%)
127.14M
est: 134.61M (-5.5%)
143.44M
est: 123.68M (+16.0%)
131.97M
est: 123.53M (+6.8%)
-71.74M
est: 61.95M (-215.8%)
17.41M
est: -83.09M (+120.9%)
21.51M
est: -4.72M (+555.3%)
33.93M
est: 19.00M (+78.6%)
55.58M
est: 34.04M (+63.3%)
83.87M
est: 66.80M (+25.6%)
139.57M
est: 111.29M (+25.4%)
165.70M
est: 153.42M (+8.0%)
162.52M
est: 177.72M (-8.6%)
129.37M
est: 144.71M (-10.6%)
175.55M
est: 117.11M (+49.9%)
186.16M
est: 165.67M (+12.4%)
141.67M
est: 300.48M (-52.9%)
341.00M
est: 374.12M (-8.9%)
248.50M
est: 393.28M (-36.8%)
415.30M
est: 342.19M (+21.4%)
213.90M
est: 549.11M (-61.0%)
203.90M
est: 376.76M (-45.9%)
389.26M
357.23M – 405.97M
+3.3% YoY
402.98M
366.67M – 427.53M
+3.5% YoY
429.18M
426.66M – 431.71M
+6.5% YoY
434.33M
396.86M – 456.93M
+1.2% YoY
481.04M
439.54M – 506.08M
+10.8% YoY
EBIT
86.61M
est: 82.90M (+4.5%)
110.40M
est: 104.79M (+5.3%)
129.38M
est: 119.41M (+8.3%)
152.75M
est: 147.91M (+3.3%)
125.63M
est: 140.44M (-10.5%)
141.94M
est: 142.47M (-0.4%)
130.55M
est: 133.14M (-1.9%)
-72.90M
est: 62.05M (-217.5%)
14.96M
est: -70.69M (+121.2%)
21.64M
est: 16.15M (+34.0%)
38.99M
est: 25.64M (+52.0%)
58.95M
est: 43.47M (+35.6%)
85.79M
est: 72.41M (+18.5%)
141.17M
est: 121.09M (+16.6%)
168.58M
est: 160.97M (+4.7%)
163.34M
est: 183.30M (-10.9%)
122.36M
est: 152.57M (-19.8%)
174.65M
est: 130.87M (+33.5%)
179.39M
est: 177.27M (+1.2%)
106.14M
est: 304.78M (-65.2%)
325.56M
est: 379.48M (-14.2%)
213.30M
est: 398.91M (-46.5%)
341.20M
est: 277.48M (+23.0%)
140.00M
est: 307.09M (-54.4%)
129.50M
est: 305.52M (-57.6%)
315.66M
289.68M – 329.20M
+3.3% YoY
326.79M
297.34M – 346.69M
+3.5% YoY
348.03M
345.98M – 350.08M
+6.5% YoY
352.20M
321.82M – 370.53M
+1.2% YoY
390.08M
356.43M – 410.39M
+10.8% YoY
Net Income
56.33M
est: 55.58M (+1.4%)
73.50M
est: 69.62M (+5.6%)
86.51M
est: 80.08M (+8.0%)
101.72M
est: 99.03M (+2.7%)
81.48M
est: 95.95M (-15.1%)
95.04M
est: 92.82M (+2.4%)
86.86M
est: 89.51M (-3.0%)
-59.00M
est: 43.34M (-236.1%)
3.49M
est: -58.09M (+106.0%)
14.04M
est: 3.85M (+265.1%)
23.27M
est: 16.62M (+40.0%)
40.86M
est: 27.83M (+46.8%)
60.07M
est: 52.14M (+15.2%)
105.21M
est: 87.89M (+19.7%)
128.01M
est: 123.11M (+4.0%)
120.85M
est: 143.48M (-15.8%)
91.30M
est: 115.26M (-20.8%)
136.57M
est: 98.56M (+38.6%)
138.38M
est: 139.00M (-0.4%)
76.81M
est: 235.50M (-67.4%)
254.13M
est: 293.21M (-13.3%)
204.30M
est: 200.94M (+1.7%)
223.40M
est: 256.10M (-12.8%)
74.50M
est: 163.73M (-54.5%)
138.00M
est: 138.00M (+0.0%)
125.45M
119.51M – 203.13M
-9.1% YoY
153.30M
117.36M – 230.33M
+22.2% YoY
187.41M
134.87M – 286.16M
+22.3% YoY
273.60M
242.91M – 292.10M
+46.0% YoY
358.83M
318.59M – 383.11M
+31.2% YoY
SGA
est: 31.78M (-100.0%)
36.03M
est: 36.90M (-2.4%)
40.75M
est: 39.22M (+3.9%)
45.63M
est: 46.60M (-2.1%)
44.12M
est: 42.80M (+3.1%)
52.27M
est: 50.22M (+4.1%)
48.65M
est: 45.98M (+5.8%)
40.68M
est: 24.29M (+67.5%)
26.57M
est: 41.35M (-35.7%)
31.78M
est: 30.54M (+4.1%)
35.88M
est: 37.75M (-5.0%)
40.09M
est: 42.87M (-6.5%)
47.62M
est: 51.12M (-6.9%)
59.52M
est: 69.46M (-14.3%)
68.67M
est: 69.83M (-1.7%)
48.79M
est: 77.09M (-36.7%)
56.80M
est: 46.79M (+21.4%)
56.61M
est: 61.13M (-7.4%)
60.76M
est: 57.73M (+5.2%)
161.30M
est: 103.58M (+55.7%)
172.33M
est: 128.97M (+33.6%)
241.00M
est: 135.57M (+77.8%)
286.10M
est: 263.92M (+8.4%)
210.20M
est: 292.08M (-28.0%)
220.50M
est: 290.59M (-24.1%)
300.23M
275.52M – 313.11M
+3.3% YoY
310.81M
282.80M – 329.74M
+3.5% YoY
331.02M
329.07M – 332.97M
+6.5% YoY
334.99M
306.09M – 352.42M
+1.2% YoY
371.02M
339.01M – 390.33M
+10.8% YoY
EPS
0.48
est: 0.48 (+0.4%)
0.62
est: 0.59 (+4.4%)
0.72
est: 0.71 (+1.0%)
0.84
est: 0.85 (-0.9%)
0.67
est: 0.68 (-1.6%)
0.78
est: 0.75 (+3.4%)
0.70
est: 0.72 (-3.4%)
-0.17
est: 0.08 (-301.9%)
0.03
est: 0.04 (-32.6%)
0.10
est: 0.10 (-0.4%)
0.17
est: 0.17 (+0.9%)
0.30
est: 0.28 (+5.3%)
0.17
est: 0.44 (-61.5%)
0.74
est: 0.77 (-3.9%)
0.89
est: 0.91 (-1.7%)
0.84
est: 0.96 (-12.8%)
0.64
est: 0.71 (-9.8%)
0.39
est: 0.96 (-59.6%)
0.91
est: 1.09 (-16.6%)
0.35
est: 0.50 (-30.3%)
1.15
est: 1.24 (-7.6%)
0.86
est: 1.35 (-36.1%)
0.64
est: 0.74 (-14.0%)
0.22
est: 0.51 (-56.9%)
0.42
est: 0.55 (-23.6%)
0.48
0.36 – 0.62
-12.1% YoY
0.56
0.36 – 0.70
+16.0% YoY
0.68
0.41 – 0.87
+20.5% YoY
0.83
0.74 – 0.89
+23.4% YoY
1.09
0.97 – 1.17
+31.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-27 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-26 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 3/5 3/5 3/5 4/5
2026-05-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A 4/5 4/5 3/5 4/5 3/5 3/5 5/5
2026-05-12 A 4/5 4/5 3/5 4/5 3/5 3/5 5/5
2026-05-11 A 4/5 4/5 3/5 4/5 3/5 3/5 5/5
2026-05-08 A- 4/5 4/5 2/5 4/5 3/5 3/5 5/5
2026-05-07 A- 4/5 4/5 2/5 4/5 3/5 3/5 5/5
2026-05-06 A- 4/5 4/5 2/5 4/5 3/5 3/5 5/5
2026-05-05 A- 4/5 4/5 2/5 4/5 3/5 3/5 5/5
2026-05-01 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-30 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-29 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-28 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-27 A- 4/5 4/5 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 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-20 B+ 3/5 3/5 2/5 4/5 2/5 3/5 5/5
2026-04-17 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5
2026-04-16 A- 4/5 4/5 2/5 4/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
339.72M
OE per share TTM
1.04
Owner's Yield
38.05%
Maintenance CapEx ratio
7.50%
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 Held by 91 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Tweedy, Browne International Insider + Value ETF ICPY 0.58% 398.7K 0.80%
2 Tweedy, Browne Insider + Value ETF COPY 0.41% 1.30M 0.89%
3 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.41% 1.75M 0.05%
4 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.30% 7.87M 0.10%
5 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.30% 7.87M 0.10%
6 State Street SPDR MSCI Europe Small Cap Value Weighted UCITS ETF EUR Acc ZPRX.DE 0.29% 2.26M 0.30%
7 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.27% 105.2K 0.15%
8 iShares FTSE 250 UCITS ETF MIDD.L 0.26% 2.19M 0.40%
9 Invesco FTSE 250 UCITS ETF S250.L 0.26% 91.8K 0.12%
10 HSBC FTSE 250 UCITS ETF HMCX.L 0.25% 166.5K 0.09%

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 2M male
Gregory Paul Fitzgerald Chief Executive Officer & Executive Chairman 2M 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