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 6.191 -
Change - -0.96% -60.59% 56.72% -11.43% 12.9% -
Enterprise Value (EV) 1 8.397 7.514 2.28 4.176 3.663 4.341 3.772
Change - -10.51% -69.65% 83.12% -12.27% 18.49% -13.1%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 2.8x 1.42x 1.7x 1.4x 1.75x 1.46x
EV / Revenue 2.29x 2.1x 0.82x 1.15x 0.94x 1.23x 0.89x
EV / EBITDA 8.16x 6.95x 114x 6.69x 5.4x 20.3x 4.24x
EV / EBIT 10.7x 8.51x -8.8x 20x 16.2x 47.2x 5.78x
EV / FCF - - - 6.54x 167x 143x 6.63x
FCF Yield - - - 15.3% 0.6% 0.7% 15.1%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 3.667 3.578 2.79 3.645 3.91 3.532 4.239
EBITDA 1 1.029 1.081 0.02 0.624 0.679 0.2139 0.8899
EBIT 1 0.783 0.883 -0.259 0.209 0.226 0.0919 0.6527
Net income - - - - - - -
Net Debt 1 -1.724 -2.509 -1.67 -2.015 -1.82 -1.85 -2.419
Reference price 2 0.0870 0.0850 0.0335 0.0525 0.0465 0.0525 0.0525
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.23x20.3x-.--% 8.33M
21.48x6.83x11.98x0.32% 1,715B
29.32x8.04x17.99x-.--% 30.32B
15.67x3.69x9.6x1.81% 10B
9.14x0.9x4.81x-.--% 1.71B
7.49x0.53x2.23x7.93% 1.6B
-53.14x2.04x19.57x-.--% 959M
6.91x - - - 829M
-24.11x0.74x2.29x-.--% 396M
Average 1.60x 3.00x 11.10x 1.26% 195.68B
Weighted average by Cap. 21.50x 6.82x 12.06x 0.33%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!