Company Valuation: 80 Mile Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 119.3 89.65 52.07 7.474 7.146 25.58
Change - -24.83% -41.92% -85.64% -4.39% 257.97%
Enterprise Value (EV) 1 113.3 86.95 50.07 7.274 6.508 24.15
Change - -23.25% -42.41% -85.47% -10.52% 271.04%
P/E -52.8x -33.1x 30.8x -3.86x -0.47x -0.64x
PBR 3.39x 2.84x 1.3x 0.19x 0.22x 2.45x
PEG - -1.7x -0x 0x -0x -0x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -58.2x -34.5x -23.2x -5.26x -2.28x -8.4x
EV / EBIT -46x -29.9x -19.9x -1.38x -0.81x -0.8x
EV / FCF -31.8x -30.1x -7.2x -2.3x -7.96x 2.51x
FCF Yield -3.14% -3.32% -13.9% -43.4% -12.6% 39.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002326 -0.002785 0.001612 -0.001619 -0.005742 -0.008038
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -1.947 -2.517 -2.155 -1.384 -2.857 -2.874
EBIT 1 -2.461 -2.908 -2.516 -5.263 -8.075 -30.28
Net income 1 -2.258 -2.707 1.665 -1.809 -9.561 -33.13
Net Debt 1 -5.981 -2.702 -1.997 -0.2007 -0.6378 -1.433
Reference price 2 0.1228 0.0922 0.0496 0.0062 0.0027 0.0052
Nbr of stocks (in thousands) 971,629 972,858 1,049,715 1,195,885 2,646,655 4,967,127
Announcement Date 6/4/21 5/19/22 6/30/23 6/28/24 7/8/25 6/30/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 74.68M
16.54x3.91x7.07x3.56% 216B
11.1x2.74x5.99x5.35% 160B
15.14x4.35x7.19x3.14% 100B
11.78x0.38x6.03x3.43% 87.17B
25.42x6.26x16.33x-.--% 63.02B
59.3x3.2x7.82x2.27% 58.08B
16.41x3.33x6.52x0.55% 33.64B
12.14x3.85x5.94x5.13% 26.28B
12.47x4.49x7.88x3.98% 24.48B
Average 20.03x 3.61x 7.86x 3.05% 76.89B
Weighted average by Cap. 18.36x 3.45x 7.52x 3.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 80M Stock
  4. Valuation 80 Mile Plc