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 93.63 191.1 - -
Change - 81.44% 40.15% 28.05% -10.2% 104.07% - -
Enterprise Value (EV) 1 2.133 41.77 94.76 94.19 109.8 152.9 125.3 93.85
Change - 1,858.22% 126.86% -0.61% 16.53% 39.36% -18.11% -25.07%
P/E - -8.06x -39.2x 2.91x -40x 4.11x 3.01x 2.95x
PBR - - 1.7x 1.41x 1.49x - - -
PEG - - 0.6x -0x 0x -0x 0.1x 1.69x
Capitalization / Revenue - - 3.92x 0.77x 1.11x 1.33x 1.09x 1.04x
EV / Revenue - - 4.57x 0.69x 1.3x 1.07x 0.72x 0.51x
EV / EBITDA -0.57x -5.99x 23x 1.44x 3.39x 1.74x 1.07x 0.82x
EV / EBIT - -5.83x 51x 1.69x 6.91x 2.26x 1.41x 1.1x
EV / FCF -0.58x -7.61x 13.5x 1.93x -7.33x 5.05x 2.44x 2.84x
FCF Yield -172% -13.1% 7.43% 51.9% -13.6% 19.8% 41% 35.2%
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 0.7100 0.7100 0.7100
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
4.11x1.07x1.74x - 259M
12.04x2.3x5.39x2.68% 152B
12.29x3.23x6.19x3.74% 98.65B
8.52x2.59x4.58x2.9% 74.8B
7.44x2.47x3.95x1.79% 58.34B
9.81x1.41x4.58x1.99% 57.29B
10.95x3.6x5.27x2.15% 56.7B
9.46x2.51x4.8x2.45% 52.72B
12.75x3.4x5.13x5.67% 43.94B
6.39x1.61x3.98x5.52% 35.51B
Average 9.38x 2.42x 4.56x 3.21% 63.05B
Weighted average by Cap. 10.45x 2.59x 5.05x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SEY Stock
  4. Valuation Afentra plc