Company Valuation: Fellow Finance Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32.06 15.16 24.58 34.2 19.2 - -
Change - -52.73% 62.2% 39.14% -43.86% - -
Enterprise Value (EV) 32.06 15.16 24.58 34.2 19.2 19.2 19.2
Change - -52.73% 62.2% 39.14% -43.86% 0% 0%
P/E -3.03x - -16.7x -22.8x -12.8x - 12.8x
PBR 1.23x 0.58x 0.57x 0.99x - - -
PEG - - - - ∞x - -
Capitalization / Revenue 3.13x 0.91x 1.45x 2.29x 2.02x 1.59x -
EV / Revenue 0x 0x 0x 0x 2.02x 1.59x -
EV / EBITDA - - - - - - -
EV / EBIT -0x 0x 0x 0x -8.73x -38.4x -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.12 - -0.01 -0.01 -0.01 - 0.01
Distribution rate - - - - - - -
Net sales 1 10.24 16.7 16.99 14.91 9.5 12.1 -
EBITDA - - - - - - -
EBIT 1 -1.362 5.303 5.593 1.216 -2.2 -0.5 -
Net income -9.007 0.306 -1.204 -2.105 - - -
Net Debt - - - - - - -
Reference price 2 0.3630 0.1716 0.1670 0.2280 0.1280 0.1280 0.1280
Nbr of stocks (in thousands) 88,332 88,318 147,197 150,017 150,017 - -
Announcement Date 2/16/23 2/15/24 2/14/25 2/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.76x - - 2.21% 378B
6.61x - - 4.79% 357B
6.11x - - 5.05% 326B
11.79x - - 4.41% 330B
6.7x - - 4.75% 303B
17.1x - - 2.46% 270B
14.21x - - 2.78% 258B
Average 10.40x 3.71% 391.14B
Weighted average by Cap. 10.55x 3.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fellow Finance Plc

Historical PBR trend

Valuation ratios - PBR - Fellow Finance Plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fellow Finance Plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fellow Finance Plc