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 90.39
Change - -13.1% 11.82% 14.29% -37.44% -37.09%
Enterprise Value (EV) 1 206.8 173.6 201 223.7 138.6 85.5
Change - -16.06% 15.76% 11.3% -38.03% -38.32%
P/E 31x 23.6x 24.3x 28.8x 19.2x 12.9x
PBR - 15.2x - 19.1x 12.4x 8.27x
PEG - 1.7x 2.86x -8.41x -3.07x -1.99x
Capitalization / Revenue 18.9x 15.3x - 16.9x 11x 7.23x
EV / Revenue 18.9x 14.8x - 16.4x 10.6x 6.84x
EV / EBITDA - 18x - 20.7x 13.7x 8.98x
EV / EBIT - 18.7x - 20.8x 14x 9.18x
EV / FCF - 23x - 26.9x 19.8x 11.4x
FCF Yield - 4.35% - 3.72% 5.06% 8.75%
Dividend per Share 2 - 1.26 - 1.55 1.5 1.5
Rate of return - 3.65% - 3.52% 5.45% 8.67%
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 17.30
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.07x6.11x18.29x0.94% 50.14B
-21.38x253.2x-23.09x-.--% 44.85B
33.98x3.29x14.19x-.--% 43.43B
47.39x5.49x30x-.--% 41.14B
28.29x8.56x21.63x0.41% 32.92B
33.72x5.52x25.09x-.--% 16.55B
24.26x2.11x9.12x1.11% 14.65B
78.05x4.1x15.91x-.--% 13.93B
Average 32.30x 36.05x 13.89x 0.31% 32.2B
Weighted average by Cap. 27.59x 48.49x 12.48x 0.3%

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