Company Valuation: AEP Plantations Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 337.6 323.3 715.1 996.8 - -
Change - -4.24% 121.17% 39.4% - -
Enterprise Value (EV) 1 337.6 323.3 483.3 884.4 836 769.5
Change - -4.24% 49.47% 83.01% -5.47% -7.96%
P/E 6.06x 5.16x - - - -
PBR - - 1.25x 1.65x 1.51x 1.28x
PEG - 0.4x - - - -
Capitalization / Revenue - - 1.54x 1.93x 1.95x 1.83x
EV / Revenue - - 1.04x 1.71x 1.63x 1.41x
EV / EBITDA - - 3.71x 5.13x 5.16x 4.01x
EV / EBIT - - 4.35x 5.97x 6.41x 5.01x
EV / FCF - - 5.76x 9.38x 8.94x 6.69x
FCF Yield - - 17.4% 10.7% 11.2% 15%
Dividend per Share 3 - - 0.0596 0.0594 0.0581 0.0636
Rate of return - - 4.35% 3.01% 2.95% 3.22%
EPS 3 0.1105 0.1268 - - - -
Distribution rate - - - - - -
Net sales 1 - - 465.2 517.1 511.7 544.8
EBITDA 1 - - 130.1 172.3 162.2 191.7
EBIT 1 - - 111.1 148.2 130.4 153.5
Net income 1 54.77 67.51 90.88 126.3 95.4 107
Net Debt 1 - - -231.8 -112.4 -160.7 -227.3
Reference price 3 0.670 0.654 1.370 1.972 1.972 1.972
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.($)
-158.02x2.17x19.97x0.14% 38B
-32.5x1.18x68.92x-.--% 14.99B
17.58x0.48x9.17x2.97% 10.28B
8.83x1.09x9.05x4.8% 5.14B
-16.27x0.67x17.76x0.12% 4.61B
11.24x0.31x4.29x1.7% 4.48B
29.81x1.88x14.26x1.33% 3.47B
17.79x - - 3.96% 3.34B
Average -15.19x 1.11x 20.49x 1.88% 10.54B
Weighted average by Cap. -72.69x 1.50x 25.73x 1.03%

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