Company Valuation: Feedback plc

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 11.47 16.67 15.33 9.468 6.353 3.111 -
Change - 45.33% -8% -38.26% -32.9% -51.03% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 1.129 4.025
Change - -31.2% 26% -30.27% -92.78% 179.96% 256.4%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.84x 3.84x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 1.39x 4.97x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.35x -1.57x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.32x -1.36x
EV / FCF - - - -1.58x -0.11x -0.28x -1.39x
FCF Yield - - - -63.2% -906% -355% -72.2%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 0.2874 0.5886 1.025 1.182 0.8856 0.81 0.81
EBITDA 1 -1.849 -1.892 -2.61 -2.73 -3.06 -3.249 -2.568
EBIT 1 -2.06 -2.513 -3.422 -3.69 -4.211 -3.549 -2.95
Net income - - - - - - -
Net Debt 1 -2.221 -10.31 -7.318 -3.878 -5.95 -1.982 0.9141
Reference price 2 2.1500 1.2500 1.1500 0.7100 0.1450 0.0710 0.0710
Nbr of stocks (in thousands) 5,335 13,335 13,335 13,335 43,815 43,815 -
Announcement Date 11/2/21 9/20/22 9/12/23 11/4/24 9/17/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.39x-0.35x-.--% 4.1M
25.22x5.21x11.54x-.--% 26.21B
77.72x70.73x82.82x0.46% 12.9B
95.55x15.09x64.87x0.67% 5.54B
-46.55x12.52x-67.13x - 3.01B
-7.1x71.81x-7.27x - 2.08B
50.63x - - -.--% 1.8B
-135.27x - - - 1.26B
-111x - - 1.2% 758M
24.45x4.89x10.51x1.97% 715M
Average -2.93x 25.95x 13.57x 0.61% 5.43B
Weighted average by Cap. 34.86x 26.22x 30.13x 0.25%

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

  1. Stock Market
  2. Stocks
  3. FDBK Stock
  4. Valuation Feedback plc