Company Valuation: AEP Plantations Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 337.6 323.3 715.1 1,002 - -
Change - -4.24% 121.17% 40.11% - -
Enterprise Value (EV) 1 337.6 323.3 483.3 893.8 845.8 776.9
Change - -4.24% 49.47% 84.95% -5.37% -8.14%
P/E 6.06x 5.16x - - - -
PBR - - 1.25x 1.62x 1.49x 1.26x
PEG - 0.4x - - - -
Capitalization / Revenue - - 1.54x 2x 1.98x 1.86x
EV / Revenue - - 1.04x 1.78x 1.67x 1.44x
EV / EBITDA - - 3.71x 5.41x 5.26x 4.1x
EV / EBIT - - 4.35x 6.34x 6.55x 5.14x
EV / FCF - - 5.76x 10x 9.14x 6.86x
FCF Yield - - 17.4% 9.97% 10.9% 14.6%
Dividend per Share 3 - - 0.0596 0.0581 0.0581 0.0639
Rate of return - - 4.35% 3.02% 3.02% 3.32%
EPS 3 0.1105 0.1268 - - - -
Distribution rate - - - - - -
Net sales 1 - - 465.2 502.1 507.2 537.7
EBITDA 1 - - 130.1 165.2 160.8 189.5
EBIT 1 - - 111.1 141.1 129 151.2
Net income 1 54.77 67.51 90.88 124.2 95.1 106.8
Net Debt 1 - - -231.8 -108.1 -156.1 -225
Reference price 3 0.670 0.654 1.370 1.924 1.924 1.924
Nbr of stocks (in thousands) 395,604 394,886 387,808 382,061 - -
Announcement Date 4/30/24 5/30/25 4/30/26 - - -
1GBP in Million2USD in Million3GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.78x0.99x10.99x0.83% 13.45B
9.63x1.12x9.35x4.39% 5.85B
30.61x1.9x14.51x1.3% 3.61B
13x1.42x6.75x1.93% 2.85B
14.68x0.85x9.07x - 2.02B
11.9x1.79x5.9x5.41% 1.53B
53.83x0.82x12.16x1.53% 1.52B
Average 23.63x 1.27x 9.82x 2.57% 4.4B
Weighted average by Cap. 24.69x 1.18x 10.38x 2%

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. AEP Stock
  4. AEP Stock
  5. Valuation AEP Plantations Plc