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 6.899 -
Change - -0.96% -60.59% 56.72% -11.43% 25.81% -
Enterprise Value (EV) 1 8.397 7.514 2.28 4.176 3.663 4.453 3.018
Change - -10.51% -69.65% 83.12% -12.27% 21.55% -32.22%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 2.76x 2.8x 1.42x 1.7x 1.4x 1.51x 1.16x
EV / Revenue 2.29x 2.1x 0.82x 1.15x 0.94x 0.98x 0.51x
EV / EBITDA 8.16x 6.95x 114x 6.69x 5.4x 5.08x 1.58x
EV / EBIT 10.7x 8.51x -8.8x 20x 16.2x 6.48x 1.76x
EV / FCF - - - 6.54x 167x 7.12x 2.1x
FCF Yield - - - 15.3% 0.6% 14% 47.5%
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 0.0585 0.0585
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.($)
- 0.98x5.08x-.--% 9.18M
17.96x5.91x10.3x0.37% 1,506B
35.81x9.59x21.94x-.--% 34.35B
14.81x3.43x9.02x2.02% 9.17B
6.88x0.68x2.62x7.01% 1.95B
8.41x0.75x4.89x-.--% 1.49B
-32.86x2.18x25.9x-.--% 877M
2.91x0.74x2.24x-.--% 393M
-3.84x - - - 324M
Average 6.26x 3.03x 10.25x 1.17% 172.77B
Weighted average by Cap. 18.27x 5.96x 10.54x 0.38%

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