Company Valuation: Firestone Diamonds plc

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2020 2021 2022 2023 2024
Market Cap 1 9.7 1.632 1.632 1.632 1.632 1.632
Change - -83.18% 0% 0% 0% 0%
Enterprise Value (EV) 1 80.98 92.86 103.1 116.3 81.61 93.84
Change - 14.67% 10.99% 12.83% -29.82% 14.98%
P/E -0.21x -0.09x -0.14x -0.08x 0.06x -0.09x
PBR 0.27x 0.12x 0.28x -6.98x 0.07x 0.3x
PEG - 0x 0x -0x -0x 0x
Capitalization / Revenue 0.17x 0.05x 0.36x - 0.04x 0.03x
EV / Revenue 1.41x 2.72x 22.5x - 1.81x 1.87x
EV / EBITDA 8.74x -10.7x -23.1x 47.8x 4.37x 14.6x
EV / EBIT -2.04x -7.76x -13.7x -181x 8.03x -5.65x
EV / FCF 4.06x -8.69x -32.3x -8.49x -16.1x -49.4x
FCF Yield 24.6% -11.5% -3.09% -11.8% -6.22% -2.03%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0817 -0.0266 -0.0172 -0.0306 0.0371 -0.0253
Distribution rate - - - - - -
Net sales 1 57.24 34.18 4.577 - 45 50.06
EBITDA 1 9.266 -8.692 -4.468 2.435 18.66 6.414
EBIT 1 -39.66 -11.96 -7.547 -0.644 10.17 -16.62
Net income 1 -44.06 -17.16 -13.46 -24.14 29.3 -20.01
Net Debt 1 71.28 91.23 101.4 114.7 79.98 92.2
Reference price 2 0.017155 0.002359 0.002359 0.002359 0.002359 0.002359
Nbr of stocks (in thousands) 565,441 691,868 691,868 691,868 691,868 691,868
Announcement Date 12/20/19 10/29/20 8/23/22 5/22/23 4/2/24 4/16/25
1USD in Million2USD
Estimates


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. FDI Stock
  4. Valuation Firestone Diamonds plc