Company Valuation: Albion Enterprise VCT PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 79.36 102.6 121.6 133.6 264.8 280
Change - 29.29% 18.47% 9.94% 98.17% 5.74%
Enterprise Value (EV) 1 54.93 73.06 88.7 97.32 190.7 201.8
Change - 32.99% 21.41% 9.73% 95.93% 5.81%
P/E 7.92x 5.15x 39.7x 36.3x 11.2x 64.3x
PBR 0.93x 0.93x 0.94x 0.95x 0.95x 0.96x
PEG - 0.1x -0.5x 4.16x 0x -0.8x
Capitalization / Revenue 6.94x 4.56x 21.2x 20.3x 13.6x 27.1x
EV / Revenue 4.8x 3.24x 15.4x 14.8x 9.8x 19.6x
EV / EBITDA - - - - - -
EV / EBIT 5.95x 4.04x 32.1x 29.2x 13.4x 49.7x
EV / FCF 10.8x 20.1x 10.2x 22.5x 27.8x 47.5x
FCF Yield 9.28% 4.97% 9.78% 4.45% 3.6% 2.11%
Dividend per Share 2 0.0544 0.0609 0.0649 0.0628 0.0642 0.0573
Rate of return 5.11% 4.93% 5.39% 5.26% 5.81% 5.33%
EPS 2 0.1345 0.2397 0.0303 0.033 0.0987 0.0167
Distribution rate 40.4% 25.4% 214% 191% 65% 343%
Net sales 1 11.44 22.52 5.741 6.58 19.46 10.32
EBITDA - - - - - -
EBIT 1 9.229 18.08 2.766 3.334 14.24 4.059
Net income 1 9.229 18.08 2.766 3.334 14.24 4.059
Net Debt 1 -24.43 -29.55 -32.86 -36.31 -74.14 -78.26
Reference price 2 1.065 1.235 1.205 1.195 1.105 1.075
Nbr of stocks (in thousands) 74,519 83,084 100,877 111,830 239,661 260,488
Announcement Date 6/28/21 6/30/22 7/5/23 8/12/24 8/14/25 7/14/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 369M
13.4x2.21x19x4.5% 3.71B
8.89x - - 10.24% 3.05B
7.15x4.38x5.78x-.--% 1.46B
Average 9.81x 3.30x 12.39x 4.91% 2.15B
Weighted average by Cap. 10.62x 2.82x 15.27x 5.83%

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. AAEV Stock
  4. Valuation Albion Enterprise VCT PLC