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 47.26 - -
Change - -71.99% 44.7% -9.02% -2.35% 68.65% - -
Enterprise Value (EV) 1 57.93 5.829 9.938 7.948 12.3 32.29 35.38 36.29
Change - -89.94% 70.49% -20.03% 54.76% 162.49% 9.59% 2.56%
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 0.07x 0.08x 0.07x
EV / EBITDA 9.49x 2.15x 2.61x 2.13x 2.92x 4.41x 4.72x 4.3x
EV / EBIT 15.9x 11.5x 4.27x 3.61x 4.32x 5.5x 5.56x 4.93x
EV / FCF -8.31x -1.65x 1.22x 3.69x -3.89x 14.3x 35.6x 28.4x
FCF Yield -12% -60.5% 82.1% 27.1% -25.7% 7.01% 2.81% 3.52%
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% 3.91% 4.5% 5.21%
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 1.530 1.530 1.530
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.($)
- 0.07x4.52x3.85% 64.59M
20.87x6.52x13.73x4.16% 41.55B
21.83x0.74x8.42x1.65% 3.18B
18.66x1.51x10.02x5.34% 1.71B
33.51x2.9x19.26x1.15% 1.4B
13.84x0.92x8x4.22% 1.1B
17.13x4.11x9.8x4.45% 1.05B
18.14x0.67x8.75x5.02% 859M
28.11x - - 0.93% 831M
Average 21.51x 2.18x 10.31x 3.42% 5.75B
Weighted average by Cap. 21.05x 5.61x 13.12x 3.93%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!