Company Valuation: Ascent Resources Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 3.02 5.955 4.047 5.716 7.927 5.477
Change - 97.22% -32.04% 41.23% 38.69% -30.91%
Enterprise Value (EV) 1 3.328 6.042 4.491 5.912 7.641 6.146
Change - 81.58% -25.67% 31.64% 29.25% -19.57%
P/E -0.73x -1.34x -2.03x -0.12x -7.64x -2.01x
PBR 0.08x 0.15x 0.1x -3.76x -21x -15.1x
PEG - 0x 0x -0x 0.1x -0x
Capitalization / Revenue 10.1x - - 9.84x 5.61x -
EV / Revenue 11.2x - - 10.2x 5.41x -
EV / EBITDA -1.45x -2.52x -2.78x -3.44x -9.42x -2.52x
EV / EBIT -1.22x -2.16x -2.31x -0.14x -9.41x -2.52x
EV / FCF -4.17x -153x -5.82x 0.43x -6.64x -4.94x
FCF Yield -24% -0.65% -17.2% 232% -15.1% -20.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1376 -0.0466 -0.0182 -0.3127 -0.004973 -0.0114
Distribution rate - - - - - -
Net sales 1 0.298 - - 0.581 1.412 -
EBITDA 1 -2.296 -2.399 -1.615 -1.721 -0.811 -2.439
EBIT 1 -2.736 -2.796 -1.943 -41.95 -0.812 -2.441
Net income 1 -3.66 -2.831 -1.971 -41.89 -0.851 -2.726
Net Debt 1 0.308 0.087 0.444 0.196 -0.286 0.669
Reference price 2 0.100000 0.062500 0.037000 0.037500 0.038000 0.023000
Nbr of stocks (in thousands) 30,196 95,283 109,377 152,418 208,608 238,123
Announcement Date 6/29/20 5/14/21 6/30/22 6/30/23 5/31/24 6/2/25
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.98M
10.97x2.11x5.1x3% 137B
10.99x3.07x5.7x4.15% 89.21B
7.83x2.67x4.5x2.98% 73.75B
7.52x2.52x4x1.88% 53.36B
12.49x3.5x5.06x2.28% 53.49B
8.62x1.3x4.49x2.24% 51.02B
9.79x2.42x4.61x2.73% 49.63B
11.03x3.11x4.58x6.97% 39.25B
5.97x1.57x3.66x5.29% 32.91B
Average 9.47x 2.48x 4.64x 3.5% 58.01B
Weighted average by Cap. 9.81x 2.49x 4.80x 3.31%

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. AST Stock
  4. Valuation Ascent Resources Plc