Valuation Draper Esprit plc Euronext Dublin
Stocks
GRW
GB00BY7QYJ50
Investment Management & Fund Operators
|
Market Closed -
Euronext Dublin
11:55:00 2025-05-16 EDT
|
5-day change | 1st Jan Change | ||
| 3.350 EUR | -.--% |
|
-.--% | - |
| 07-31 | Molten Ventures Extends Share Repurchase Program by GBP15 Million | MT |
| 07-30 | EARNINGS AND TRADING: Elementis dividend up 15%; Kier EUR500m contract | AN |
Company Valuation: Draper Esprit plc
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 | 1,071 | - | - |
| Change | - | -64.95% | 7% | 6.35% | 73% | 30.86% | - | - |
| Enterprise Value (EV) 1 | 1,108 | 392.7 | 477.1 | 505.2 | 897.3 | 1,150 | 1,161 | 1,147 |
| Change | - | -64.55% | 21.49% | 5.9% | 77.61% | 28.12% | 1.01% | -1.23% |
| P/E | 3.92x | -1.72x | -11.3x | - | 6.63x | 7.13x | 10.3x | 7.39x |
| PBR | 0.83x | 0.35x | 0.36x | 0.38x | 0.6x | 0.76x | 0.7x | 0.62x |
| PEG | - | 0x | 0.1x | - | - | 0.2x | -0.3x | 0.2x |
| Capitalization / Revenue | 3.38x | -1.91x | -48.3x | 10.8x | 5.14x | 4.07x | 6.39x | 5.1x |
| EV / Revenue | 3.15x | -1.81x | -51.9x | 11.6x | 5.63x | 4.37x | 6.93x | 5.46x |
| EV / EBITDA | 3.38x | -1.63x | -13.6x | 49.1x | 6.79x | 5.76x | 9.33x | 7.55x |
| EV / EBIT | 3.39x | -1.63x | -13.4x | 50.5x | 6.81x | 4.94x | 8.62x | 6.5x |
| EV / FCF | -5.3x | -3.64x | -21.7x | 15.1x | 87.1x | 88.4x | -25.6x | - |
| FCF Yield | -18.9% | -27.5% | -4.61% | 6.63% | 1.15% | 1.13% | -3.9% | - |
| 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 | 6.775 | 6.775 | 6.775 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.15x | 2.16x | 18.63x | 4.59% | 3.64B | |
| 8.96x | - | - | 10.16% | 3.08B | |
| 6.92x | 4.25x | 5.6x | -.--% | 1.4B | |
| Average | 9.68x | 3.21x | 12.11x | 4.91% | 2.71B | |
| Weighted average by Cap. | 10.48x | 2.74x | 15.00x | 5.91% |
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
- Stock Market
- Stocks
- GROW Stock
- GRW Stock
- Valuation Draper Esprit plc
Select your edition
All financial news and data tailored to specific country editions
