Company Valuation: Gattaca plc

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 77.82 21.8 31.54 28.69 28.02 46.02 - -
Change - -71.99% 44.7% -9.02% -2.35% 64.25% - -
Enterprise Value (EV) 1 57.93 5.829 9.938 7.948 12.3 31.05 34.15 35.05
Change - -89.94% 70.49% -20.03% 54.76% 152.45% 9.97% 2.66%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.19x 0.05x 0.08x 0.07x 0.07x 0.1x 0.1x 0.09x
EV / Revenue 0.14x 0.01x 0.03x 0.02x 0.03x 0.07x 0.07x 0.07x
EV / EBITDA 9.49x 2.15x 2.61x 2.13x 2.92x 4.24x 4.55x 4.15x
EV / EBIT 15.9x 11.5x 4.27x 3.61x 4.32x 5.29x 5.36x 4.77x
EV / FCF -8.31x -1.65x 1.22x 3.69x -3.89x 13.7x 34.3x 27.4x
FCF Yield -12% -60.5% 82.1% 27.1% -25.7% 7.29% 2.91% 3.65%
Dividend per Share 2 0.015 - 0.025 0.025 0.02 0.0598 0.0688 0.0797
Rate of return 0.62% - 2.53% 2.75% 2.22% 4.01% 4.62% 5.35%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 415.7 403.3 385.2 389.5 398.9 445.6 467.1 493
EBITDA 1 6.106 2.715 3.802 3.732 4.214 7.321 7.499 8.443
EBIT 1 3.639 0.505 2.327 2.199 2.849 5.875 6.366 7.355
Net income - - - 0.186 - - - -
Net Debt 1 -19.89 -15.97 -21.6 -20.75 -15.72 -14.97 -11.88 -10.97
Reference price 2 2.410 0.675 0.990 0.910 0.900 1.490 1.490 1.490
Nbr of stocks (in thousands) 32,290 32,290 31,857 31,533 31,135 30,888 - -
Announcement Date 11/4/21 11/3/22 10/24/23 10/24/24 10/23/25 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.8x6.49x13.66x4.18% 41.34B
21.23x0.73x8.21x1.7% 3.09B
18.87x1.53x10.16x5.28% 1.71B
33.78x2.93x19.42x1.14% 1.4B
13.91x0.92x8.04x4.2% 1.1B
17.72x4.25x10.13x4.3% 1.08B
18.68x0.69x9.06x4.87% 874M
26.89x - - 0.98% 795M
Average 21.48x 2.50x 11.24x 3.33% 6.42B
Weighted average by Cap. 20.96x 5.60x 13.09x 3.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!