Company Valuation: Everest Global Plc

Data adjusted to current consolidation scope
Fiscal Period: October 2020 2021 2022 2023 2024 2025
Market Cap 1 1.208 0.8786 1.847 1.557 1.548 0.5804
Change - -27.27% 110.16% -15.66% -0.61% -62.5%
Enterprise Value (EV) 1 2.306 1.399 6.658 6.091 4.904 2.446
Change - -39.34% 375.92% -8.52% -19.49% -50.13%
P/E -1.07x -1.5x -0.22x -1.4x 0.81x -0.52x
PBR -1.64x -0.7x -0.78x -0.54x 16.1x -0.6x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue 0.68x 0.63x 1.09x - 3.54x 1.02x
EV / Revenue 1.3x 1x 3.92x - 11.2x 4.31x
EV / EBITDA -2.76x -2.77x -5.8x -7.48x - -3.47x
EV / EBIT -2.7x -2.71x -5.77x -7.43x -7.32x -3.46x
EV / FCF 11.8x -3.59x -1.79x -12.9x -1.52x 1.4x
FCF Yield 8.5% -27.9% -56% -7.76% -65.6% 71.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -10.32 -5.323 -35.59 -3.42 4.962 -2.86
Distribution rate - - - - - -
Net sales 1 1.774 1.404 1.699 - 0.4378 0.5668
EBITDA 1 -0.8361 -0.5051 -1.148 -0.8147 - -0.7048
EBIT 1 -0.8529 -0.5157 -1.153 -0.8201 -0.6696 -0.706
Net income 1 -1.035 -0.5846 -4.571 -0.8623 1.795 -1.105
Net Debt 1 1.098 0.5203 4.811 4.534 3.356 1.865
Reference price 2 11.000 8.000 8.000 4.800 4.000 1.500
Nbr of stocks (in thousands) 110 110 231 324 387 387
Announcement Date 3/22/21 3/31/22 7/27/23 2/28/25 2/28/25 3/10/26
1GBP in Million2GBP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 575K
36.84x1.19x18.16x0.94% 842B
23.97x1.15x10.01x0.99% 51.68B
15.32x0.53x7.77x3.36% 39.29B
16.24x0.63x11.78x2.71% 39.17B
11.53x0.33x6.14x2.55% 35.69B
27.06x0.84x9.71x2.72% 34.64B
11.42x0.45x5.68x4.12% 31.05B
20.33x0.76x6.31x1.28% 26.7B
50.11x0.56x9.42x1.08% 23.7B
Average 23.65x 0.72x 9.44x 2.19% 112.36B
Weighted average by Cap. 32.86x 1.06x 15.74x 1.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. AAAP Stock
  4. Valuation Everest Global Plc