Company Valuation: EnSilica plc

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 37.99 53.51 42.06 33.33 133.2 110.1 - -
Change - 40.84% -21.39% -20.76% 299.68% -17.36% - -
Enterprise Value (EV) 1 37.22 54.58 40.92 36.65 130.1 96.49 96.26 93.55
Change - 46.66% -25.03% -10.44% 254.87% -25.81% -0.24% -2.81%
P/E - 29.8x -196x -10.6x 91.9x 56.2x 35.8x 26.3x
PBR - - - 1.59x - - - -
PEG - - 2x -0x -1x 3x 0.6x 0.7x
Capitalization / Revenue 2.48x 2.61x 1.66x 1.83x 4.79x 3.34x 2.88x 2.49x
EV / Revenue 2.43x 2.67x 1.62x 2.02x 4.68x 2.92x 2.52x 2.11x
EV / EBITDA 35.9x 33.3x 24.2x 173x 22x 16.7x 12.5x 9.49x
EV / EBIT 52.8x 66.2x 46.9x -13.9x 44.7x 36.6x 27.3x 18.1x
EV / FCF - - - 25.6x -183x -71.7x 34.7x 17.6x
FCF Yield - - - 3.9% -0.55% -1.39% 2.88% 5.69%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.023 -0.0023 -0.0326 0.0123 0.0146 0.0229 0.0312
Distribution rate - - - - - - - -
Net sales 1 15.29 20.48 25.27 18.18 27.81 33 38.25 44.25
EBITDA 1 1.036 1.64 1.689 0.212 5.9 5.772 7.72 9.859
EBIT 1 0.705 0.825 0.872 -2.63 2.909 2.635 3.52 5.159
Net income 1 0.149 1.792 -0.182 -2.726 1.238 1.935 3.075 4.184
Net Debt 1 -0.776 1.072 -1.141 3.321 -3.146 -13.58 -13.81 -16.52
Reference price 2 0.5050 0.6850 0.4500 0.3450 1.1300 0.8200 0.8200 0.8200
Nbr of stocks (in thousands) 75,232 78,115 93,469 96,601 117,877 134,235 - -
Announcement Date 10/17/22 10/10/23 11/5/24 11/4/25 10/5/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
54.11x2.8x16.02x-.--% 141M
21.54x12.29x18.54x0.35% 5,201B
21.97x10.77x14.55x1.11% 1,938B
37.98x16.08x23.62x0.74% 1,679B
5.68x3.53x3.94x0.07% 1,112B
100.63x18.28x69.36x-.--% 944B
4.05x2.6x3.1x0.67% 806B
-41.65x8.28x23.09x-.--% 502B
34.2x12.83x23.37x1.86% 283B
Average 26.50x 9.72x 21.73x 0.53% 1,385B
Weighted average by Cap. 25.01x 11.46x 20.44x 0.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EnSilica plc

Historical PBR trend

Valuation ratios - PBR - EnSilica plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EnSilica plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EnSilica plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - EnSilica plc
  1. Stock Market
  2. Stocks
  3. ENSI Stock
  4. Valuation EnSilica plc