Company Valuation: AEP Plantations Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 337.6 323.3 715.1 894.3 - -
Change - -4.24% 121.17% 25.06% - -
Enterprise Value (EV) 1 337.6 323.3 483.3 781.1 744.3 701.9
Change - -4.24% 49.47% 61.62% -4.71% -5.7%
P/E 6.06x 5.16x - - - -
PBR - - 1.25x 1.46x 1.34x 1.12x
PEG - 0.4x - - - -
Capitalization / Revenue - - 1.54x 1.74x 1.8x 1.77x
EV / Revenue - - 1.04x 1.52x 1.5x 1.39x
EV / EBITDA - - 3.71x 4.75x 5.22x 4.39x
EV / EBIT - - 4.35x 5.52x 6.53x 5.44x
EV / FCF - - 5.76x 9.57x 10.2x 8.13x
FCF Yield - - 17.4% 10.4% 9.79% 12.3%
Dividend per Share 3 - - 0.0596 0.054 0.054 0.0615
Rate of return - - 4.35% 3.09% 3.08% 3.52%
EPS 3 0.1105 0.1268 - - - -
Distribution rate - - - - - -
Net sales 1 - - 465.2 514.1 497.3 506.6
EBITDA 1 - - 130.1 164.5 142.5 159.7
EBIT 1 - - 111.1 141.6 113.9 129
Net income 1 54.77 67.51 90.88 124.3 95.5 107.2
Net Debt 1 - - -231.8 -113.2 -150 -192.4
Reference price 3 0.670 0.654 1.370 1.750 1.750 1.750
Nbr of stocks (in thousands) 395,604 394,886 387,808 383,013 - -
Announcement Date 4/30/24 5/30/25 4/30/26 - - -
1GBP in Million2USD in Million3GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.59x1x10.94x0.82% 13.49B
9.01x1.14x9.28x4.64% 5.29B
31.62x2.04x15.47x1.25% 3.61B
12.86x1.41x6.67x1.95% 2.75B
13.75x0.78x8.59x - 1.72B
Average 20.17x 1.27x 10.19x 2.17% 5.37B
Weighted average by Cap. 25.09x 1.20x 10.64x 1.81%

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