Company Valuation: accesso Technology Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 457.1 413 302.5 266.7 167 121 - -
Change - -9.65% -26.76% -11.82% -37.37% -27.53% - -
Enterprise Value (EV) 1 396.8 348.3 271 238 136.5 103.3 89.7 75.26
Change - -12.21% -22.2% -12.18% -42.63% -24.36% -13.14% -16.09%
P/E 21.5x 42.5x 39.4x 30.6x 16.5x 18.9x 15.8x 12.4x
PBR - - - 1.41x 0.87x 0.68x 0.64x 0.6x
PEG - -0.8x -1.9x 1.8x 0.7x -0.7x 0.8x 0.5x
Capitalization / Revenue 3.66x 2.96x 2.02x 1.75x 1.08x 0.83x 0.81x 0.78x
EV / Revenue 3.18x 2.49x 1.81x 1.56x 0.88x 0.71x 0.6x 0.48x
EV / EBITDA 13.7x 12.5x 11.4x 9.39x 5.25x 4.71x 3.9x 3.03x
EV / EBIT 23.8x 20.4x 17x 11.3x 6.2x 5.94x 4.99x 3.97x
EV / FCF 10.4x 25.3x 10.8x 20.5x 5.27x 7.2x 5.99x 4.77x
FCF Yield 9.62% 3.95% 9.25% 4.89% 19% 13.9% 16.7% 20.9%
Dividend per Share 2 - - - - - 0.002 0.00167 -
Rate of return - - - - - 0.05% 0.04% -
EPS 2 0.5145 0.2345 0.1867 0.2182 0.27 0.198 0.2366 0.3017
Distribution rate - - - - - 1.01% 0.71% -
Net sales 1 124.8 139.7 149.5 152.3 155.1 146.1 150.3 155.9
EBITDA 1 28.86 27.79 23.77 25.34 25.98 21.94 22.97 24.84
EBIT 1 16.68 17.05 15.94 21.08 22.04 17.4 17.97 18.97
Net income 1 22.02 10.06 7.692 9.083 10.98 6.849 7.958 9.196
Net Debt 1 -60.31 -64.66 -31.46 -28.72 -30.5 -17.77 -31.34 -45.77
Reference price 2 11.076 9.977 7.362 6.685 4.455 3.738 3.738 3.738
Nbr of stocks (in thousands) 41,266 41,394 41,082 39,894 37,492 32,376 - -
Announcement Date 3/22/22 4/4/23 4/16/24 4/15/25 3/30/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.27x9.33x15.27x0.8% 3,696B
115.48x50.26x81.57x-.--% 424B
421.62x17.95x70.95x-.--% 84.74B
58.42x12.34x26.03x-.--% 77.32B
95.96x8.21x20.81x-.--% 73.05B
34.16x1.65x13.21x-.--% 62.03B
194.58x6.21x24x-.--% 48.74B
114.32x4.52x21.95x-.--% 39.38B
28.66x5.93x28.48x-.--% 37.82B
Average 120.94x 12.93x 33.58x 0.09% 504.74B
Weighted average by Cap. 45.51x 13.13x 23.00x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ACSO Stock
  4. LOQPF Stock
  5. Valuation accesso Technology Group plc
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!