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 93.63 207.1 - -
Change - 81.44% 40.15% 28.05% -10.2% 121.19% - -
Enterprise Value (EV) 1 2.133 41.77 94.76 94.19 109.8 170.5 142.9 111.6
Change - 1,858.22% 126.86% -0.61% 16.53% 55.38% -16.22% -21.87%
P/E - -8.06x -39.2x 2.91x -40x 4.33x 3.42x 3.3x
PBR - - 1.7x 1.41x 1.49x 1.49x 0.99x -
PEG - - 0.6x -0x 0x -0x 0.1x 0.85x
Capitalization / Revenue - - 3.92x 0.77x 1.11x 1.44x 1.18x 1.13x
EV / Revenue - - 4.57x 0.69x 1.3x 1.19x 0.82x 0.61x
EV / EBITDA -0.57x -5.99x 23x 1.44x 3.39x 2.11x 1.24x 0.97x
EV / EBIT - -5.83x 51x 1.69x 6.91x 2.6x 1.59x 1.39x
EV / FCF -0.58x -7.61x 13.5x 1.93x -7.33x 5.74x 2.78x 2.9x
FCF Yield -172% -13.1% 7.43% 51.9% -13.6% 17.4% 36% 34.5%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - -0.0328 -0.00944 0.1582 -0.0104 0.1778 0.2249 0.2337
Distribution rate - - - - - - - -
Net sales 1 - - 20.76 135.6 84.62 143.6 174.9 183.6
EBITDA 1 -3.73 -6.976 4.114 65.47 32.34 80.74 115.4 114.8
EBIT 1 - -7.171 1.858 55.82 15.89 65.59 89.58 80.07
Net income 1 - -7.259 -2.128 39.24 -2.358 51.85 69.51 57.84
Net Debt 1 -29.88 -16.32 13.34 -10.07 16.13 -36.56 -64.22 -95.47
Reference price 2 0.1455 0.2640 0.3700 0.4610 0.4140 0.7700 0.7700 0.7700
Nbr of stocks (in thousands) 220,054 220,054 220,054 226,156 226,156 268,956 - -
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.($)
12.03x2.36x5.22x2.66% 153B
12.04x3.19x6.22x3.67% 99.71B
8.37x2.52x4.42x2.92% 74.16B
9.61x1.43x4.66x1.96% 58.33B
7.1x2.43x3.84x1.79% 57.23B
9.14x2.49x4.97x2.33% 54.72B
11.44x3.39x4.86x2.3% 53B
12.42x3.39x5.15x5.89% 43.93B
12.12x3.93x5.78x1.32% 31.36B
Average 10.47x 2.79x 5.01x 2.76% 69.52B
Weighted average by Cap. 10.65x 2.68x 5.08x 2.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!