Company Valuation: Afentra plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32.02 58.09 81.42 104.3 93.63 207.2 - -
Change - 81.44% 40.15% 28.05% -10.2% 121.32% - -
Enterprise Value (EV) 1 2.133 41.77 94.76 94.19 109.8 169.1 141.4 110
Change - 1,858.22% 126.86% -0.61% 16.53% 54.07% -16.38% -22.21%
P/E - -8.06x -39.2x 2.91x -40x 4.46x 3.26x 3.2x
PBR - - 1.7x 1.41x 1.49x - - -
PEG - - 0.6x -0x 0x -0x 0.1x 1.83x
Capitalization / Revenue - - 3.92x 0.77x 1.11x 1.45x 1.19x 1.12x
EV / Revenue - - 4.57x 0.69x 1.3x 1.18x 0.81x 0.6x
EV / EBITDA -0.57x -5.99x 23x 1.44x 3.39x 1.92x 1.21x 0.96x
EV / EBIT - -5.83x 51x 1.69x 6.91x 2.5x 1.59x 1.29x
EV / FCF -0.58x -7.61x 13.5x 1.93x -7.33x 5.58x 2.75x 3.33x
FCF Yield -172% -13.1% 7.43% 51.9% -13.6% 17.9% 36.3% 30%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0328 -0.00944 0.1582 -0.0104 0.1726 0.2362 0.2403
Distribution rate - - - - - - - -
Net sales 1 - - 20.76 135.6 84.62 143.2 174.5 184.3
EBITDA 1 -3.73 -6.976 4.114 65.47 32.34 87.9 116.8 114.9
EBIT 1 - -7.171 1.858 55.82 15.89 67.64 89.11 85.06
Net income 1 - -7.259 -2.128 39.24 -2.358 42.08 62.6 62.96
Net Debt 1 -29.88 -16.32 13.34 -10.07 16.13 -38.12 -65.82 -97.22
Reference price 2 0.1455 0.2640 0.3700 0.4610 0.4140 0.7700 0.7700 0.7700
Nbr of stocks (in thousands) 220,054 220,054 220,054 226,156 226,156 269,114 - -
Announcement Date 4/26/22 5/16/23 5/30/24 5/8/25 5/13/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.81x2.41x5.55x2.52% 162B
12.74x3.35x6.4x3.53% 105B
9.1x2.76x4.83x2.71% 79.83B
7.88x2.6x4.12x1.7% 61.5B
9.96x1.44x4.74x1.94% 60.06B
11.47x3.78x5.35x2.06% 59.09B
10x2.63x5.12x2.3% 56.69B
13.2x3.48x5.29x5.46% 45.49B
12.67x4.1x6.03x1.23% 33.71B
Average 11.09x 2.95x 5.27x 2.61% 73.76B
Weighted average by Cap. 11.30x 2.83x 5.34x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA