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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 1.23x20.3x-.--% 8.44M
17.33x5.58x9.77x0.39% 1,401B
28.45x7.8x17.48x-.--% 29.49B
14.69x3.5x9.13x1.93% 9.38B
8.27x0.6x2.52x7.33% 1.73B
8.01x0.71x4.62x-.--% 1.45B
-51.21x1.92x18.43x-.--% 925M
-24.73x0.73x2.26x-.--% 370M
10.23x - - 2.92% 289M
Average 1.38x 2.76x 10.56x 1.4% 160.5B
Weighted average by Cap. 17.47x 5.60x 9.91x 0.4%

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