|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0600 GBX | 0.00% |
|
+9.09% | -45.45% |
| 06-22 | Wishbone Gold hails Red Setter "game changer" | AN |
| 06-22 | Distil Completes Conversion of GBP3 Million Ardgowan Distillery Loan Note | MT |
Company Valuation: Distil Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4.016 | 12.55 | 8.555 | 3.251 | 5.431 | 0.9445 |
| Change | - | 212.5% | -31.83% | -62% | 67.05% | -82.61% |
| Enterprise Value (EV) 1 | 3.158 | 11.49 | 6.993 | 2.534 | 4.905 | 0.9185 |
| Change | - | 263.78% | -39.13% | -63.77% | 93.56% | -81.27% |
| P/E | 15.6x | 36.6x | 62.8x | -4.32x | -3.86x | -0.64x |
| PBR | 1.17x | 3.3x | 1.13x | 0.48x | 0.85x | 0.17x |
| PEG | - | 1.1x | -0.9x | 0x | -0.1x | 0x |
| Capitalization / Revenue | 1.65x | 3.47x | 2.91x | 2.46x | 3.57x | 0.91x |
| EV / Revenue | 1.29x | 3.18x | 2.38x | 1.92x | 3.22x | 0.88x |
| EV / EBITDA | 16x | 42.7x | -140x | -3.22x | -5.62x | -0.77x |
| EV / EBIT | 17.2x | 45.2x | -106x | -3.15x | -5.51x | -0.76x |
| EV / FCF | -13.9x | 102x | 150x | -3.67x | -6.79x | -2.19x |
| FCF Yield | -7.2% | 0.98% | 0.67% | -27.3% | -14.7% | -45.6% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.000513 | 0.000683 | 0.000199 | -0.0011 | -0.001555 | -0.00101 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 2.441 | 3.616 | 2.942 | 1.32 | 1.523 | 1.043 |
| EBITDA 1 | 0.197 | 0.269 | -0.05 | -0.788 | -0.872 | -1.195 |
| EBIT 1 | 0.184 | 0.254 | -0.066 | -0.804 | -0.89 | -1.208 |
| Net income 1 | 0.258 | 0.343 | 0.174 | -0.748 | -1.167 | -1.264 |
| Net Debt 1 | -0.858 | -1.062 | -1.562 | -0.717 | -0.526 | -0.026 |
| Reference price 2 | 0.008000 | 0.025000 | 0.012500 | 0.004750 | 0.006000 | 0.000650 |
| Nbr of stocks (in thousands) | 501,983 | 501,983 | 684,400 | 684,400 | 905,114 | 1,453,031 |
| Announcement Date | 7/23/20 | 6/18/21 | 6/13/22 | 7/3/23 | 6/12/24 | 9/30/25 |
1GBP in Million2GBP
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.61M | |
| 17.62x | 7.54x | 11.23x | 4.38% | 222B | |
| 15.52x | 3.01x | 6.74x | 7.02% | 41.8B | |
| 11.05x | 3.05x | 7.24x | 5.93% | 18.95B | |
| 11.21x | 3.66x | 6.36x | 6.89% | 16.62B | |
| 53.77x | 7.19x | 37.71x | 0.76% | 10.24B | |
| 25.23x | 2.7x | 12.63x | 3.74% | 8.85B | |
| 17.8x | 2.71x | 10.85x | 1.89% | 7.47B | |
| 11.25x | 1.31x | 4.46x | 6% | 5.51B | |
| 11.59x | 2.75x | 7.51x | 4.49% | 4.42B | |
| Average | 19.45x | 3.77x | 11.64x | 4.57% | 33.59B | |
| Weighted average by Cap. | 17.79x | 6.12x | 10.88x | 4.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DIS Stock
- Valuation Distil Plc
Select your edition
All financial news and data tailored to specific country editions
