Valuation Draper Esprit plc Euronext Dublin

Stocks

Real-time Euronext Dublin Other stock markets 11:55:00 2025-05-16 EDT			5-day change	1st Jan Change
3.350 ^EUR	-.--%		-.--%	-

06-18	EARNINGS AND TRADING: iForex Financial names chief operating officer	AN
06-10	Molten Ventures makes further investment in German space company Isar	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,186	415.6	444.7	472.9	818.1	908.6	-	-
Change	-	-64.95%	7%	6.35%	73%	11.06%	-	-
Enterprise Value (EV) ¹	1,108	392.7	477.1	505.2	897.3	987.7	999.3	985
Change	-	-64.55%	21.49%	5.9%	77.61%	10.07%	1.17%	-1.43%
P/E	3.92x	-1.72x	-11.3x	-	6.63x	6.05x	8.74x	6.28x
PBR	0.83x	0.35x	0.36x	0.38x	0.6x	0.64x	0.59x	0.53x
PEG	-	0x	0.1x	-	-	0.2x	-0.3x	0.2x
Capitalization / Revenue	3.38x	-1.91x	-48.3x	10.8x	5.14x	3.45x	5.42x	4.33x
EV / Revenue	3.15x	-1.81x	-51.9x	11.6x	5.63x	3.75x	5.96x	4.69x
EV / EBITDA	3.38x	-1.63x	-13.6x	49.1x	6.79x	4.95x	8.03x	6.48x
EV / EBIT	3.39x	-1.63x	-13.4x	50.5x	6.81x	4.24x	7.42x	5.58x
EV / FCF	-5.3x	-3.64x	-21.7x	15.1x	87.1x	76x	-22.1x	-
FCF Yield	-18.9%	-27.5%	-4.61%	6.63%	1.15%	1.32%	-4.53%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.98	-1.59	-0.21	-	0.69	0.9505	0.6576	0.9162
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	351.2	-217.4	-9.2	43.6	159.3	263.1	167.6	210
EBITDA ¹	328	-240.5	-35.2	10.3	132.2	199.7	124.5	152
EBIT ¹	327.2	-241.2	-35.6	10	131.7	232.9	134.7	176.5
Net income ¹	300.7	-243.4	-40.6	-0.8	120.3	192.9	113.5	157
Net Debt ¹	-78.1	-22.9	32.4	32.3	79.2	79.03	90.63	76.35
Reference price ²	7.760	2.736	2.366	2.565	4.578	5.750	5.750	5.750
Nbr of stocks (in thousands)	152,800	151,901	187,946	184,375	178,712	158,025	-	-
Announcement Date	6/13/22	6/15/23	6/12/24	6/10/25	6/9/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BB BIOTECH AG	11.5x	1.87x	16.19x	5.24%	3.18B
HERCULES CAPITAL, INC.	8.73x	-	-	10.93%	2.79B
Average	10.12x	1.87x	16.19x	8.09%	2.99B
Weighted average by Cap.	10.21x	1.87x	16.19x	7.9%