Valuation Ebiquity plc

Stocks

Market Closed - London S.E. 11:35:22 2026-08-14 EDT			5-day change	1st Jan Change
9.375 ^GBX	0.00%		0.00%	-26.47%

04-27	Ebiquity plc, 2025 Earnings Call, Apr 23, 2026
04-27	Ebiquity plc, 2025 Earnings Call, Apr 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	39.26	57.44	44.27	27.39	17.72	13.03	-
Change	-	46.29%	-22.93%	-38.13%	-35.3%	-26.49%	-
Enterprise Value (EV) ¹	44.03	57.44	56.25	42.19	17.72	-1.673	-1.273
Change	-	30.45%	-2.07%	-25%	-57.99%	-109.44%	23.91%
P/E	-5.88x	-7.19x	-10.1x	-7.52x	-1.26x	-9.38x	-9.97x
PBR	-	-	-	0.66x	-	0.58x	0.6x
PEG	-	0.4x	0.2x	0.4x	-0x	0.1x	1.66x
Capitalization / Revenue	0.62x	0.76x	0.55x	0.36x	0.24x	0.18x	0.17x
EV / Revenue	0.7x	0.76x	0.7x	0.55x	0.24x	-0.02x	-0.02x
EV / EBITDA	5.02x	4.31x	3.62x	3.73x	2.19x	-0.2x	-0.14x
EV / EBIT	9.3x	6.2x	4.68x	5.34x	3.86x	-0.33x	-0.22x
EV / FCF	-	49x	-290x	12.1x	5.72x	1.12x	-3.18x
FCF Yield	-	2.04%	-0.34%	8.27%	17.5%	89.6%	-31.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-0.0851	-0.0688	-0.0323	-0.0266	-0.1014	-0.01	-0.0094
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	63.09	75.97	80.2	76.76	73.36	74.2	75.5
EBITDA ¹	8.776	13.33	15.55	11.31	8.083	8.5	9.3
EBIT ¹	4.737	9.27	12.02	7.896	4.597	5	5.8
Net income ¹	-7.032	-7.495	-4.154	-3.643	-14.05	-1.4	-1.3
Net Debt ¹	4.767	-	11.98	14.8	-	-14.7	-14.3
Reference price ²	0.5000	0.4950	0.3250	0.2000	0.1275	0.0938	0.0938
Nbr of stocks (in thousands)	78,529	116,041	136,212	136,944	138,993	138,953	-
Announcement Date	3/30/22	3/30/23	5/7/24	4/22/25	4/21/26	-	-

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.($)
EBIQUITY PLC	-9.38x	-0.02x	-0.2x	-	17.65M
HIGHCO	25.76x	-0.13x	-1.18x	6.69%	83.8M
Average	8.19x	-0.08x	-0.69x	6.69%	50.72M
Weighted average by Cap.	19.64x	-0.11x	-1.01x	6.69%