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 34.65 35.33 36.06
Change - -89.94% 70.49% -20.03% 54.76% 181.71% 1.95% 2.08%
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 4.78x 4.72x 4.27x
EV / EBIT 15.9x 11.5x 4.27x 3.61x 4.32x 5.97x 5.56x 4.91x
EV / FCF -8.31x -1.65x 1.22x 3.69x -3.89x 16.5x 34.6x 26.5x
FCF Yield -12% -60.5% 82.1% 27.1% -25.7% 6.06% 2.89% 3.77%
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% 3.91% 4.53% 5.2%
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 1.530 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.($)
- 0.08x4.78x3.91% 63.12M
21.37x6.26x13.66x4.18% 37.48B
18.42x0.66x7.83x2.09% 2.51B
17.44x1.35x9.44x5.71% 1.51B
19.45x4.85x11.49x3.85% 1.16B
28.79x2.44x16.38x1.36% 1.13B
13.36x0.88x7.67x4.38% 1.02B
24.54x - - 0.85% 924M
15.15x0.48x6.84x6.33% 620M
Average 19.82x 2.13x 9.76x 3.63% 5.16B
Weighted average by Cap. 21.02x 5.45x 12.97x 4.01%

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