Company Valuation: Bioventix PLC

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 206.8 179.7 201 229.7 143.7 86.21
Change - -13.1% 11.82% 14.29% -37.44% -40%
Enterprise Value (EV) 1 206.8 173.6 201 223.7 138.6 81.32
Change - -16.06% 15.76% 11.3% -38.03% -41.33%
P/E 31x 23.6x 24.3x 28.8x 19.2x 12.3x
PBR - 15.2x - 19.1x 12.4x 7.89x
PEG - 1.7x 2.86x -8.41x -3.07x -1.9x
Capitalization / Revenue 18.9x 15.3x - 16.9x 11x 6.9x
EV / Revenue 18.9x 14.8x - 16.4x 10.6x 6.51x
EV / EBITDA - 18x - 20.7x 13.7x 8.54x
EV / EBIT - 18.7x - 20.8x 14x 8.73x
EV / FCF - 23x - 26.9x 19.8x 10.9x
FCF Yield - 4.35% - 3.72% 5.06% 9.2%
Dividend per Share 2 - 1.26 - 1.55 1.5 1.5
Rate of return - 3.65% - 3.52% 5.45% 9.09%
EPS 2 1.279 1.459 1.583 1.529 1.433 1.34
Distribution rate - 86.4% - 101% 105% 112%
Net sales 1 10.93 11.72 - 13.61 13.12 12.5
EBITDA 1 - 9.662 - 10.79 10.09 9.518
EBIT 1 - 9.274 - 10.77 9.904 9.318
Net income 1 6.731 7.674 8.372 8.097 7.584 7.112
Net Debt 1 - -6.127 - -5.999 -5.079 -4.894
Reference price 2 39.70 34.50 38.50 44.00 27.50 16.50
Nbr of stocks (in thousands) 5,209 5,209 5,220 5,220 5,225 5,225
Announcement Date 10/18/21 10/24/22 10/30/23 10/28/24 10/27/25 -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.14x6.12x18.32x0.95% 49.06B
34.9x3.36x14.48x-.--% 44.6B
-20.74x225.54x-22.4x-.--% 43.24B
48.07x5.56x30.53x-.--% 41.73B
26.98x7.78x20.03x0.42% 29.93B
35.03x5.75x26.11x-.--% 17.19B
-61.09x9.99x243.97x-.--% 15.35B
26.24x2.25x9.73x1.02% 15.54B
Average 15.44x 33.29x 42.60x 0.3% 32.08B
Weighted average by Cap. 20.34x 42.68x 26.48x 0.29%

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