Company Valuation: Foresight VCT Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 122.5 157.3 167.7 200.3 199.8 195.9
Change - 28.34% 6.6% 19.5% -0.29% -1.95%
Enterprise Value (EV) 1 103.6 139.8 148.1 154.1 143.8 140.7
Change - 34.9% 5.99% 4.06% -6.69% -2.18%
P/E 35.1x 3.88x 13.2x 11.4x 9.91x 9,924x
PBR 0.81x 0.85x 0.87x 0.91x 0.9x 0.92x
PEG - 0x -0.2x 0.6x 1.22x -99.3x
Capitalization / Revenue 18.3x 3.55x 9.93x 8.8x 7.39x 29.4x
EV / Revenue 15.5x 3.15x 8.77x 6.77x 5.32x 21.1x
EV / EBITDA - - - - - -
EV / EBIT 30.7x 3.46x 11.7x 9.36x 7.15x 7,035x
EV / FCF 46.1x 5.71x 23x 13.8x 10.4x -413x
FCF Yield 2.17% 17.5% 4.34% 7.24% 9.58% -0.24%
Dividend per Share 2 0.037 0.045 0.044 0.044 0.041 0.036
Rate of return 6.22% 5.88% 5.75% 5.61% 5.58% 5.5%
EPS 2 0.017 0.197 0.0581 0.0686 0.0742 0.000066
Distribution rate 218% 22.8% 75.7% 64.1% 55.3% 54,545%
Net sales 1 6.679 44.35 16.88 22.78 27.04 6.665
EBITDA - - - - - -
EBIT 1 3.38 40.38 12.7 16.48 20.13 0.02
Net income 1 3.38 40.38 12.7 16.48 20.13 0.02
Net Debt 1 -18.94 -17.52 -19.52 -46.2 -55.92 -55.17
Reference price 2 0.5950 0.7650 0.7650 0.7850 0.7350 0.6550
Nbr of stocks (in thousands) 205,954 205,591 219,152 255,218 271,779 299,028
Announcement Date 4/9/21 4/13/22 4/24/23 5/4/24 4/28/25 4/14/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 282M
14.86x3.44x - 2.43% 150B
19.56x5.22x11.45x2.35% 150B
16.28x7.25x - 1.56% 98.54B
23.23x11.32x16.27x4.46% 71.14B
13.66x5.17x - 2.06% 46.53B
10.67x1.51x4.73x1.47% 40.71B
4.72x4.8x4.76x3.74% 33.8B
15.18x5.22x16.47x1.88% 32.17B
Average 14.77x 5.49x 10.74x 2.49% 69.25B
Weighted average by Cap. 16.27x 5.54x 11.46x 2.46%

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. FTV Stock
  4. Valuation Foresight VCT Plc