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 47.41 - -
Change - -71.99% 44.7% -9.02% -2.35% 69.21% - -
Enterprise Value (EV) 1 57.93 5.829 9.938 7.948 12.3 34.81 35.48 36.21
Change - -89.94% 70.49% -20.03% 54.76% 182.97% 1.94% 2.07%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.19x 0.05x 0.08x 0.07x 0.07x 0.11x 0.1x 0.1x
EV / Revenue 0.14x 0.01x 0.03x 0.02x 0.03x 0.08x 0.08x 0.07x
EV / EBITDA 9.49x 2.15x 2.61x 2.13x 2.92x 4.8x 4.74x 4.29x
EV / EBIT 15.9x 11.5x 4.27x 3.61x 4.32x 6x 5.58x 4.93x
EV / FCF -8.31x -1.65x 1.22x 3.69x -3.89x 16.6x 34.7x 26.6x
FCF Yield -12% -60.5% 82.1% 27.1% -25.7% 6.04% 2.88% 3.76%
Dividend per Share 2 0.015 - 0.025 0.025 0.02 0.0599 0.0694 0.0796
Rate of return 0.62% - 2.53% 2.75% 2.22% 3.9% 4.52% 5.19%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 415.7 403.3 385.2 389.5 398.9 443.2 461.7 489
EBITDA 1 6.106 2.715 3.802 3.732 4.214 7.247 7.489 8.436
EBIT 1 3.639 0.505 2.327 2.199 2.849 5.801 6.357 7.348
Net income - - - 0.186 - - - -
Net Debt 1 -19.89 -15.97 -21.6 -20.75 -15.72 -12.61 -11.93 -11.2
Reference price 2 2.410 0.675 0.990 0.910 0.900 1.535 1.535 1.535
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.($)
- 0.08x4.8x3.9% 63.79M
23.19x6.75x14.73x3.85% 40.68B
20.05x0.7x8.38x1.92% 2.74B
17.93x1.4x9.77x5.56% 1.55B
31.31x2.66x17.9x1.25% 1.23B
19.86x4.95x11.73x3.77% 1.19B
13.73x0.91x7.9x4.26% 1.04B
26.15x - - 0.8% 984M
15.5x0.49x7.01x6.19% 632M
Average 20.97x 2.24x 10.28x 3.5% 5.57B
Weighted average by Cap. 22.74x 5.89x 13.97x 3.71%

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

  1. Stock Market
  2. Stocks
  3. MTEC Stock
  4. Valuation Gattaca plc