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 93.63 192.3 - -
Change - 81.44% 40.15% 28.05% -10.2% 105.41% - -
Enterprise Value (EV) 1 2.133 41.77 94.76 94.19 109.8 159.6 129.9 97.95
Change - 1,858.22% 126.86% -0.61% 16.53% 45.42% -18.62% -24.59%
P/E - -8.06x -39.2x 2.91x -40x 3.93x 3.11x 2.99x
PBR - - 1.7x 1.41x 1.49x 1.35x 0.9x -
PEG - - 0.6x -0x 0x -0x 0.1x 0.77x
Capitalization / Revenue - - 3.92x 0.77x 1.11x 1.37x 1.09x 1.02x
EV / Revenue - - 4.57x 0.69x 1.3x 1.14x 0.74x 0.52x
EV / EBITDA -0.57x -5.99x 23x 1.44x 3.39x 2.08x 1.11x 0.84x
EV / EBIT - -5.83x 51x 1.69x 6.91x 2.62x 1.43x 1.2x
EV / FCF -0.58x -7.61x 13.5x 1.93x -7.33x 6.82x 2.31x 2.46x
FCF Yield -172% -13.1% 7.43% 51.9% -13.6% 14.7% 43.3% 40.7%
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 84.62 140.6 176.1 189.3
EBITDA 1 -3.73 -6.976 4.114 65.47 32.34 76.89 116.5 116
EBIT 1 - -7.171 1.858 55.82 15.89 60.87 90.93 81.72
Net income 1 - -7.259 -2.128 39.24 -2.358 45.76 73.19 60.38
Net Debt 1 -29.88 -16.32 13.34 -10.07 16.13 -32.71 -62.43 -94.37
Reference price 2 0.1455 0.2640 0.3700 0.4610 0.4140 0.6990 0.6990 0.6990
Nbr of stocks (in thousands) 220,054 220,054 220,054 226,156 226,156 275,135 - -
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.($)
4.02x1.12x1.98x - 260M
11.83x2.31x5.12x2.71% 151B
11.88x3.16x6.15x3.72% 97.16B
8.27x2.49x4.36x2.96% 73.26B
18.41x4.15x11.03x5.31% 70.17B
9.53x1.42x4.62x1.98% 57.15B
6.81x2.35x3.71x1.86% 54.92B
8.88x2.44x4.84x2.38% 53.59B
11.12x3.31x4.73x2.37% 51.51B
11.91x3.21x4.86x6.31% 41.74B
Average 10.27x 2.60x 5.14x 3.29% 65.04B
Weighted average by Cap. 11.22x 2.73x 5.59x 3.21%

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