Company Valuation: Cirata plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 336.9 742.8 103.5 36.49 30.61 12.45 -
Change - 120.47% -86.07% -64.75% -16.11% -59.31% -
Enterprise Value (EV) 1 311 742.8 85.26 27.65 27.1 5.832 7.515
Change - 138.87% -88.52% -67.57% -1.99% -78.48% 28.86%
P/E - -24.6x -2.2x - - - -
PBR - - - - - - -
PEG - - 0.25x - - - -
Capitalization / Revenue 46.1x - 15.5x 4.75x 2.58x 1.53x 0.97x
EV / Revenue 42.6x - 12.7x 3.6x 2.28x 0.72x 0.58x
EV / EBITDA -10.5x - -3.52x -2.05x -7.1x -1.09x -5.04x
EV / EBIT -7.81x - -3.43x -2.04x -5.65x -0.96x -5.25x
EV / FCF - - -2.78x -1.86x -3.31x -2.13x -5.64x
FCF Yield - - -35.9% -53.8% -30.2% -46.8% -17.7%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - -0.45 -0.41 - - - -
Distribution rate - - - - - - -
Net sales 1 7.306 - 6.695 7.681 11.87 8.15 12.85
EBITDA 1 -29.51 - -24.24 -13.47 -3.818 -5.328 -1.491
EBIT 1 -39.83 - -24.87 -13.53 -4.799 -6.105 -1.43
Net income - -28.24 -36.48 -13.51 -7.108 - -
Net Debt 1 -25.94 - -18.25 -8.843 -3.516 -6.622 -4.939
Reference price 2 5.6600 11.0850 0.9005 0.2889 0.2423 0.0765 0.0765
Nbr of stocks (in thousands) 59,524 67,008 114,934 126,308 126,356 162,760 -
Announcement Date 6/15/22 6/29/23 4/4/24 3/31/25 3/31/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.72x-1.09x-.--% 12.45M
24.62x4.01x13.97x2.73% 235B
20.86x4.43x10.87x0.79% 179B
17.3x1.97x10.13x2.7% 150B
-557.54x37.83x155.62x-.--% 113B
-119.67x16.42x90.35x-.--% 106B
16.12x2.9x11.21x4.99% 95.36B
23.09x6.01x14.76x2.42% 69.33B
15.16x2.2x9.36x5.08% 49.88B
18.86x2.48x11.51x4.51% 40.26B
Average -60.13x 7.90x 32.67x 2.32% 104B
Weighted average by Cap. -56.74x 8.62x 35.58x 2.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cirata plc

Historical PBR trend

Valuation ratios - PBR - Cirata plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cirata plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cirata plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Cirata plc
  1. Stock Market
  2. Stocks
  3. WAND Stock
  4. Valuation Cirata plc