Company Valuation: EMV Capital plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 20.91 18.81 14.14 13.49 15.94 11.89 -
Change - -10.07% -24.78% -4.59% 18.13% -25.44% -
Enterprise Value (EV) 1 18.85 19.21 14.14 13.04 18.03 12.5 13
Change - 1.87% -26.36% -7.81% 38.26% -30.68% 3.98%
P/E -7.5x -5.79x -5.36x - - - -
PBR - - - - - - -
PEG - -1.09x 0.3x - - - -
Capitalization / Revenue 18.9x 18.7x - 4.62x 5.56x 3.76x 3.44x
EV / Revenue 17x 19.1x - 4.46x 6.29x 3.96x 3.76x
EV / EBITDA -6.95x -5.64x - -4.2x -125x -10.1x 11.5x
EV / EBIT - - - -3.85x -45.4x -7.88x 15.8x
EV / FCF - - - -7.13x -14.5x 12.4x 20.2x
FCF Yield - - - -14% -6.89% 8.04% 4.96%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.132 -0.139 -0.112 - - - -
Distribution rate - - - - - - -
Net sales 1 1.107 1.004 - 2.924 2.866 3.158 3.452
EBITDA 1 -2.712 -3.403 - -3.108 -0.144 -1.237 1.132
EBIT 1 - - - -3.386 -0.397 -1.586 0.8235
Net income - - -2.643 - - - -
Net Debt 1 -2.056 0.402 - -0.455 2.088 0.6126 1.109
Reference price 2 0.9900 0.8050 0.6000 0.4860 0.5700 0.4250 0.4250
Nbr of stocks (in thousands) 21,122 23,361 23,574 27,767 27,968 27,968 -
Announcement Date 5/12/22 5/31/23 6/13/24 6/4/25 5/19/26 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 3.96x-10.1x-.--% 15.9M
21.24x5.79x12.51x2.05% 173B
13.18x3.26x - 2.68% 142B
15.57x7.18x - 1.59% 97.75B
19.64x7.07x12.58x4.31% 94.37B
14.41x9.79x16.77x0.86% 81.99B
22.23x11.69x19.1x4.26% 75.23B
18.22x10.47x8.06x1.98% 66.63B
12.48x4.8x - 2.09% 45.79B
Average 17.12x 7.11x 9.82x 2.2% 86.32B
Weighted average by Cap. 17.45x 6.99x 13.64x 2.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EMV Capital plc

Historical PBR trend

Valuation ratios - PBR - EMV Capital plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EMV Capital plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EMV Capital plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - EMV Capital plc
  1. Stock Market
  2. Stocks
  3. EMVC Stock
  4. Valuation EMV Capital plc