Company Valuation: daVictus plc

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 1.238 1.238 0.4252 0.267 0.267 0.5674
Change - 0% -65.64% -37.21% 0% 112.5%
Enterprise Value (EV) 1 0.8819 1.121 0.4533 0.233 0.0391 0.4378
Change - 27.11% -59.56% -48.61% -83.21% 1,019.26%
P/E -8.75x -5.17x -1.66x -14.1x 1.17x 6.28x
PBR 3.8x 14.4x -13.8x -20.7x 1.24x 1.85x
PEG - -0.1x 2.1x 0.2x -0x -0.1x
Capitalization / Revenue - - 5,428,747x 1,643,077x 649,070x 1,891,250x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -6.19x -4.66x -1.8x -12.1x 0.17x 4.84x
EV / FCF -11.5x -7.48x -3.77x 3.05x 0.36x -7.44x
FCF Yield -8.67% -13.4% -26.5% 32.8% 276% -13.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0126 -0.0213 -0.0211 -0.001415 0.0171 0.006771
Distribution rate - - - - - -
Net sales - - 0.0783 0.1625 0.4114 0.3
EBITDA - - - - - -
EBIT 1 -0.1425 -0.2404 -0.2521 -0.0192 0.2286 0.0904
Net income 1 -0.1414 -0.2396 -0.2519 -0.0181 0.2286 0.0904
Net Debt 1 -0.3556 -0.1166 0.0281 -0.034 -0.2279 -0.1296
Reference price 2 0.1100 0.1100 0.0350 0.0200 0.0200 0.0425
Nbr of stocks (in thousands) 11,250 11,250 12,150 13,350 13,350 13,350
Announcement Date 4/29/19 6/22/20 7/29/21 5/13/22 4/27/23 4/30/24
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 268K
20.17x7.89x14.28x2.91% 183B
46.31x3.62x23.48x2.43% 118B
25.34x1.28x12.56x2.19% 57.32B
16.65x6.07x18.01x1.93% 42.41B
29.8x3.52x20.55x-.--% 40.34B
14.71x3.84x12.02x3.56% 25.22B
19.58x1.99x12.04x2.96% 24.91B
15.54x1.11x7.34x2.59% 15.59B
29.84x0.94x12.1x0.88% 14.23B
Average 24.22x 3.36x 14.71x 2.16% 52.09B
Weighted average by Cap. 26.96x 4.84x 16.48x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - daVictus plc

Historical PBR trend

Valuation ratios - PBR - daVictus plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - daVictus plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - daVictus plc

  1. Stock Market
  2. Stocks
  3. DVT Stock
  4. Valuation daVictus plc