Company Valuation: Directa Plus Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 89.61 98.3 62.31 15.56 2.488 1.578
Change - 9.69% -36.61% -75.03% -84.01% -36.6%
Enterprise Value (EV) 1 85.96 91.5 59.75 15.78 2.488 1.434
Change - 6.44% -34.7% -73.58% -84.24% -42.38%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 16.2x 13.5x 6.6x 1.75x - 0.26x
EV / Revenue 15.5x 12.6x 6.33x 1.77x - 0.24x
EV / EBITDA -38.1x -54.4x -19x 7.29x - -0.68x
EV / EBIT -23.2x -30.7x -13.7x -4.46x - -0.49x
EV / FCF -23.4x -25.1x - -6.43x - -0.48x
FCF Yield -4.28% -3.99% - -15.6% - -208%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 - - - - - -
Distribution rate - - - - - -
Net sales 1 5.537 7.279 9.445 8.91 - 6.061
EBITDA 1 -2.255 -1.681 -3.141 2.166 - -2.122
EBIT 1 -3.71 -2.984 -4.364 -3.541 - -2.901
Net income -3.61 -3.086 - -3.263 -4.326 -
Net Debt 1 -3.649 -6.795 -2.564 0.2261 - -0.144
Reference price 3 2.0000 2.0000 1.1350 0.3000 0.0300 0.0203
Nbr of stocks (in thousands) 61,175 66,032 66,032 66,058 104,419 104,419
Announcement Date 5/17/21 5/5/22 5/10/23 6/26/24 6/3/25 -
1USD in Million2GBP in Million3
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 0.24x-0.68x - 2.12M
36.36x6.63x23.53x0.94% 79.81B
37.62x1.25x13.49x0.99% 16.72B
20.16x2.06x10.15x3.65% 14.1B
25.44x2.84x12.16x2.96% 12.16B
24.93x3.48x13.39x2.32% 7.97B
15.64x0.66x9.35x1.37% 7.08B
9.77x1.15x6.15x2.15% 5.82B
20.87x2.25x10.61x-.--% 5.38B
18.97x0.4x9.37x3.93% 5.35B
Average 23.31x 2.10x 10.75x 2.03% 15.44B
Weighted average by Cap. 30.47x 4.32x 17.55x 1.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. DTPK.F Stock
  4. Valuation Directa Plus Plc