Company Valuation: Angler Gaming plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 82.73 29.62 26.38 29.77 20.53 38.39 - -
Change - -64.2% -10.94% 12.88% -31.05% 87.01% - -
Enterprise Value (EV) 1 77.07 28.42 25.23 28.39 19.29 31.89 31.09 29.19
Change - -63.12% -11.23% 12.53% -32.06% 65.33% -2.51% -6.11%
P/E 11.4x -8.72x 12.5x 12.5x 4.53x 5.22x 4.83x 4.1x
PBR - - 3.71x 3.14x 1.64x - - -
PEG - 0x -0x 1x 0.1x 0.1x 0.59x 0.2x
Capitalization / Revenue 1.91x 0.94x 0.68x 0.74x 0.67x 1.12x 1.05x 0.97x
EV / Revenue 1.78x 0.91x 0.65x 0.71x 0.63x 0.93x 0.85x 0.74x
EV / EBITDA 8.31x 36x 6.15x 4.99x 3.11x 3.5x 3.38x 2.83x
EV / EBIT 8.32x 36.6x 6.17x 5.01x 3.12x 3.54x 3.38x 2.83x
EV / FCF 15.2x 30.7x 11.9x 110x 22.4x 5.7x 4.71x 3.52x
FCF Yield 6.58% 3.26% 8.39% 0.91% 4.46% 17.6% 21.2% 28.4%
Dividend per Share 2 0.085 - - 0.0133 - - 0.079 0.085
Rate of return 7.7% - - 3.35% - - 15.4% 16.6%
EPS 2 0.0969 -0.0453 0.0282 0.0317 0.0604 0.098 0.106 0.125
Distribution rate 87.7% - - 42% - - 74.5% 68%
Net sales 1 43.4 31.39 38.93 40.11 30.56 34.2 36.5 39.5
EBITDA 1 9.275 0.789 4.104 5.689 6.212 9.1 9.2 10.3
EBIT 1 9.267 0.7763 4.092 5.668 6.186 9 9.2 10.3
Net income 1 7.19 -3.395 2.114 2.376 4.531 7.4 7.9 9.4
Net Debt 1 -5.66 -1.195 -1.145 -1.38 -1.239 -6.5 -7.3 -9.2
Reference price 2 1.1033 0.3950 0.3517 0.3970 0.2738 0.5120 0.5120 0.5120
Nbr of stocks (in thousands) 74,985 74,985 74,985 74,985 74,985 74,985 - -
Announcement Date 2/17/22 2/16/23 2/20/24 2/20/25 2/19/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.22x0.93x3.5x - 44.82M
23.66x6.1x14.3x1.65% 26.12B
14.95x2.54x8.85x4.93% 20.09B
-245.88x1.56x10.56x-.--% 17.81B
13.8x6.32x9.6x3.64% 16.49B
15.5x2.52x9.35x6.93% 15.12B
246.89x2.03x18.62x-.--% 12.99B
31.74x3.68x17.49x3.32% 8.29B
15.6x2.29x8.39x2.33% 6.76B
Average 13.50x 3.11x 11.19x 2.85% 13.75B
Weighted average by Cap. 4.67x 3.66x 11.99x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ANGL Stock
  4. Valuation Angler Gaming plc