Company Valuation: Finseta Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 7.001 3.249 15.22 23.95 9.725 9.251 -
Change - -53.59% 368.33% 57.4% -59.4% -4.87% -
Enterprise Value (EV) 1 7.001 3.249 15.02 23.28 10.07 8.696 6.53
Change - -53.59% 362.22% 54.98% -56.75% -13.63% -24.91%
P/E - - 6.12x 20.8x -7.49x 30x 3.66x
PBR - - - - - - -
PEG - - - -0.4x 0x -0x 0x
Capitalization / Revenue 2.63x 0.59x 1.36x 1.81x 0.68x 0.49x 0.39x
EV / Revenue 2.63x 0.59x 1.34x 1.76x 0.7x 0.46x 0.28x
EV / EBITDA -4.72x -3.25x 7.6x 9.91x 48x 5.68x 1.65x
EV / EBIT -4.21x -2.22x 12x 17.6x -7.54x 17.3x 2.21x
EV / FCF -6x -2.16x 8.83x 26.5x -10.2x 13.7x 2.75x
FCF Yield -16.7% -46.2% 11.3% 3.77% -9.82% 7.32% 36.4%
Dividend per Share 3 - - - - - - -
Rate of return - - - - - - -
EPS 3 - - 0.0376 0.0166 -0.0192 0.00375 0.0307
Distribution rate - - - - - - -
Net sales 1 2.664 5.551 11.22 13.23 14.38 18.73 23.5
EBITDA 1 -1.485 -1.001 1.976 2.348 0.2099 1.53 3.958
EBIT 1 -1.661 -1.463 1.253 1.32 -1.335 0.5015 2.957
Net income 1 - -6.461 2.481 1.161 -1.287 0.2706 2.283
Net Debt 1 - - -0.1986 -0.6766 0.3429 -0.5555 -2.722
Reference price 3 0.2900 0.0600 0.2300 0.3450 0.1438 0.1125 0.1125
Nbr of stocks (in thousands) 20,278 48,036 57,417 57,417 59,020 70,433 -
Announcement Date 6/30/22 5/16/23 5/8/24 4/23/25 6/4/26 - -
1GBP in Million2EUR in Million3GBP
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30x0.46x5.68x - 10.8M
23.08x4.65x10.98x1.3% 100B
52.19x17.69x33.1x-.--% 97.22B
27.92x8.64x16.62x-.--% 39.58B
62.2x5.67x19.72x-.--% 25.8B
39.22x20.15x32.61x2.21% 24.87B
83.01x6.58x27.97x-.--% 22.34B
6.21x2.97x7.05x4.35% 21.32B
8.24x - - 7.65% 20.06B
12.81x-0.27x-0.49x-.--% 17.33B
Average 34.49x 7.39x 17.03x 1.72% 36.89B
Weighted average by Cap. 36.46x 9.69x 20.25x 1.17%

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. FIN Stock
  4. Valuation Finseta Plc