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 2.782 -
Change - 45.33% -8% -38.26% -32.9% -56.21% -
Enterprise Value (EV) 1 9.249 6.363 8.017 5.59 0.4034 0.8007 3.696
Change - -31.2% 26% -30.27% -92.78% 98.5% 361.63%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 39.9x 28.3x 15x 8.01x 7.17x 3.43x 3.43x
EV / Revenue 32.2x 10.8x 7.82x 4.73x 0.46x 0.99x 4.56x
EV / EBITDA -5x -3.36x -3.07x -2.05x -0.13x -0.25x -1.44x
EV / EBIT -4.49x -2.53x -2.34x -1.51x -0.1x -0.23x -1.25x
EV / FCF - - - -1.58x -0.11x -0.2x -1.27x
FCF Yield - - - -63.2% -906% -500% -78.6%
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 0.0635 0.0635
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.($)
- 0.99x-0.25x-.--% 3.69M
42.86x10.37x22.86x-.--% 45.33B
90.45x49.15x62.41x0.58% 11.89B
74.27x12.91x50.77x0.69% 5.57B
-66.13x16.81x-110.03x - 4.34B
-6.39x56.48x-6.4x - 1.91B
34.44x - - -.--% 1.54B
6.7x - - - 962M
114.33x - - 1.17% 791M
Average 36.32x 24.45x 3.23x 0.41% 8.04B
Weighted average by Cap. 45.38x 18.94x 22.75x 0.18%

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