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 42.01 - -
Change - -71.99% 44.7% -9.02% -2.35% 49.92% - -
Enterprise Value (EV) 1 57.93 5.829 9.938 7.948 12.3 27.04 30.13 31.04
Change - -89.94% 70.49% -20.03% 54.76% 119.8% 11.45% 3.01%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 0.19x 0.05x 0.08x 0.07x 0.07x 0.09x 0.09x 0.09x
EV / Revenue 0.14x 0.01x 0.03x 0.02x 0.03x 0.06x 0.06x 0.06x
EV / EBITDA 9.49x 2.15x 2.61x 2.13x 2.92x 3.69x 4.02x 3.68x
EV / EBIT 15.9x 11.5x 4.27x 3.61x 4.32x 4.6x 4.73x 4.22x
EV / FCF -8.31x -1.65x 1.22x 3.69x -3.89x 11.9x 30.3x 24.3x
FCF Yield -12% -60.5% 82.1% 27.1% -25.7% 8.38% 3.3% 4.12%
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% 4.4% 5.06% 5.86%
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 1.360 1.360 1.360
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.($)
- 0.06x3.69x4.4% 56.96M
22.51x7.04x14.85x3.82% 45.19B
22.17x0.75x8.53x1.63% 3.23B
18.62x1.51x10x5.36% 1.65B
31.11x2.68x17.81x1.23% 1.26B
14.3x0.95x8.29x4.08% 1.11B
16.01x3.85x9.15x4.86% 985M
18.22x0.67x8.79x5% 836M
28.17x - - 0.93% 833M
Average 21.39x 2.19x 10.14x 3.48% 6.13B
Weighted average by Cap. 22.31x 6.11x 14.05x 3.68%

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