Company Valuation: CEPS PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4.335 10.82 8.295 5.88 4.935 7.455
Change - 149.48% -23.3% -29.11% -16.07% 51.06%
Enterprise Value (EV) 1 13.41 20.28 18.7 16.2 14.91 14.5
Change - 51.21% -7.8% -13.36% -7.97% -2.72%
P/E -6.95x 31.5x 18x 10.6x 8.51x -10.1x
PBR -5.03x 10x 5.21x 2.69x 1.75x 3.59x
PEG - -0x 0.5x 0.5x 1.97x 0x
Capitalization / Revenue 0.37x 0.53x 0.31x 0.2x 0.16x 0.75x
EV / Revenue 1.13x 1x 0.71x 0.55x 0.47x 1.47x
EV / EBITDA -72.9x 12.1x 7.27x 5.59x 5.34x 3,626x
EV / EBIT -30.6x 14.3x 8.53x 6.54x 6.15x -69.7x
EV / FCF 11.9x -40.6x 31.9x 39.1x 5.93x -3.28x
FCF Yield 8.4% -2.47% 3.13% 2.56% 16.9% -30.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0367 0.0164 0.0219 0.0265 0.0276 -0.0351
Distribution rate - - - - - -
Net sales 1 11.86 20.33 26.45 29.68 31.56 9.879
EBITDA 1 -0.184 1.672 2.573 2.896 2.79 0.004
EBIT 1 -0.439 1.414 2.192 2.477 2.423 -0.208
Net income 1 -0.624 0.296 0.46 0.556 0.58 -0.737
Net Debt 1 9.079 9.468 10.4 10.32 9.974 7.048
Reference price 2 0.2550 0.5150 0.3950 0.2800 0.2350 0.3550
Nbr of stocks (in thousands) 17,000 21,000 21,000 21,000 21,000 21,000
Announcement Date 5/28/21 5/16/22 5/12/23 5/3/24 5/30/25 5/14/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.43M
28.48x11.86x19.62x1.7% 38.95B
15.44x8.36x13.4x6.8% 21.47B
17.51x9.17x15.12x3.44% 17.51B
24.2x4.72x8.21x3.12% 3.73B
7.53x0.91x4.91x4.98% 1.24B
11.07x11.29x10.64x11.79% 962M
10.36x8.39x8.39x6.11% 807M
Average 16.37x 7.81x 11.47x 5.42% 10.58B
Weighted average by Cap. 22.04x 9.90x 16.18x 3.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA