Company Valuation: Digitalbox plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 10.12 10.02 3.95 6.191 5.483 6.545 -
Change - -0.96% -60.59% 56.72% -11.43% 19.35% -
Enterprise Value (EV) 1 8.397 7.514 2.28 4.176 3.663 4.099 2.664
Change - -10.51% -69.65% 83.12% -12.27% 11.9% -35%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 2.8x 1.42x 1.7x 1.4x 1.43x 1.1x
EV / Revenue 2.29x 2.1x 0.82x 1.15x 0.94x 0.9x 0.45x
EV / EBITDA 8.16x 6.95x 114x 6.69x 5.4x 4.67x 1.4x
EV / EBIT 10.7x 8.51x -8.8x 20x 16.2x 5.97x 1.55x
EV / FCF - - - 6.54x 167x 6.55x 1.86x
FCF Yield - - - 15.3% 0.6% 15.3% 53.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 3.667 3.578 2.79 3.645 3.91 4.563 5.96
EBITDA 1 1.029 1.081 0.02 0.624 0.679 0.877 1.907
EBIT 1 0.783 0.883 -0.259 0.209 0.226 0.687 1.717
Net income - - - - - - -
Net Debt 1 -1.724 -2.509 -1.67 -2.015 -1.82 -2.445 -3.88
Reference price 2 0.0870 0.0850 0.0335 0.0525 0.0465 0.0555 0.0555
Nbr of stocks (in thousands) 116,332 117,923 117,923 117,923 117,923 117,923 -
Announcement Date 3/29/22 3/28/23 3/26/24 3/25/25 3/31/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 0.9x4.67x-.--% 8.75M
18.36x6.03x10.52x0.37% 1,531B
39.32x10.6x24.3x-.--% 37.6B
14.46x3.37x8.86x2.06% 8.95B
6.63x0.64x2.47x7.27% 1.88B
9.46x0.92x6.02x-.--% 1.67B
-32.29x2.13x25.26x-.--% 862M
2.9x0.74x2.23x-.--% 391M
Average 8.41x 3.17x 10.54x 1.21% 197.79B
Weighted average by Cap. 18.79x 6.11x 10.83x 0.37%

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

  1. Stock Market
  2. Stocks
  3. PLMO Stock
  4. Valuation Digitalbox plc