Company Valuation: Fevara plc

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 150.9 125 124.3 117.6 70.37 80.28 - -
Change - -17.14% -0.59% -5.4% -40.14% 14.08% - -
Enterprise Value (EV) 1 176.3 125 120.1 109.6 67.77 82.68 83.61 80.28
Change - -29.07% -3.95% -8.75% -38.15% 22% 1.13% -3.99%
P/E 19.9x 20.8x -440x - 38.9x 18.7x 14.2x -
PBR 1.29x - 1.15x - 1.88x 1.94x 1.7x 1.52x
PEG - -1x 4x - - 0x 0.5x -
Capitalization / Revenue 0.36x 1.01x 0.87x 0.79x 0.89x 0.94x 0.86x 0.78x
EV / Revenue 0.42x 1.01x 0.84x 0.74x 0.86x 0.96x 0.9x 0.78x
EV / EBITDA 8.42x 8.29x 11x 11.8x 12.6x 11.3x 9.57x 7.15x
EV / EBIT 12x 11.3x 15.1x 12.3x 18.5x 13.9x 11.5x 8.38x
EV / FCF 11.7x - -3,079x - 31.7x 86.3x 30.8x 17.1x
FCF Yield 8.54% - -0.03% - 3.16% 1.16% 3.25% 5.83%
Dividend per Share 2 0.05 - 0.052 0.052 0.024 0.0258 0.0296 0.0278
Rate of return 3.11% - 3.94% 4.18% 1.76% 1.66% 1.91% 1.79%
EPS 2 0.081 0.064 -0.003 - 0.035 0.083 0.109 -
Distribution rate 61.7% - -1,733% - 68.6% 31.1% 27.2% -
Net sales 1 417.3 124.2 143.2 148 78.83 85.75 93.33 103.5
EBITDA 1 20.92 15.08 10.94 9.298 5.4 7.294 8.733 11.23
EBIT 1 14.64 11.07 7.95 8.9 3.668 5.967 7.25 9.576
Net income 1 7.712 6.042 -0.226 - 3.027 4.3 5.7 -
Net Debt 1 25.39 - -4.2 -8 -2.6 2.4 3.333 -
Reference price 2 1.610 1.330 1.320 1.245 1.360 1.550 1.550 1.550
Nbr of stocks (in thousands) 93,713 94,000 94,150 94,433 51,745 51,794 - -
Announcement Date 12/7/21 3/23/23 12/27/23 12/12/24 12/10/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.22x0.99x11.66x1.62% 111M
-151.8x2.39x21.9x0.15% 34.34B
-32.84x1.19x69.59x-.--% 15.22B
18.08x0.49x9.44x2.89% 10.62B
8.76x1.08x9.03x4.62% 4.85B
-15.76x0.66x17.52x0.13% 4.49B
10.29x0.28x3.87x1.86% 4.12B
-20.29x - - - 3.92B
19.2x - - 3.67% 3.63B
Average -16.13x 1.01x 20.43x 1.86% 9.03B
Weighted average by Cap. -67.83x 1.56x 27.81x 1.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fevara plc

Historical PBR trend

Valuation ratios - PBR - Fevara plc

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fevara plc

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fevara plc


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fevara plc
  1. Stock Market
  2. Stocks
  3. FVA Stock
  4. Valuation Fevara plc