Company Valuation: Gfinity plc

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 14.15 41.87 10.23 0.8157 0.9177 3.555
Change - 195.83% -75.56% -92.03% 12.5% 287.35%
Enterprise Value (EV) 1 12.98 40.5 8.092 0.5453 0.8946 3.446
Change - 211.95% -80.02% -93.26% 64.07% 285.19%
P/E -1.31x -9.48x -2.4x -0.1x -1.36x -3.86x
PBR 2.95x 11.9x 1.28x 3.65x 2.52x 12.1x
PEG - 0.1x 0.1x -0x 0x -0.96x
Capitalization / Revenue 3.16x 7.35x 1.95x 0.37x 0.48x 4.13x
EV / Revenue 2.89x 7.11x 1.54x 0.25x 0.47x 4x
EV / EBITDA -1.84x -12.1x -2.03x -0.23x -0.9x -6.62x
EV / EBIT -1.72x -11.3x -1.92x -0.21x -0.89x -6.62x
EV / FCF -5.06x -47.3x -19.2x -5.12x -0.98x -8.64x
FCF Yield -19.7% -2.12% -5.2% -19.5% -102% -11.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0149 -0.004748 -0.003545 -0.005957 -0.000199 -0.000207
Distribution rate - - - - - -
Net sales 1 4.486 5.693 5.259 2.19 1.895 0.8606
EBITDA 1 -7.062 -3.341 -3.992 -2.372 -0.9896 -0.5204
EBIT 1 -7.541 -3.581 -4.214 -2.552 -1.004 -0.5208
Net income 1 -7.725 -3.846 -3.981 -10.25 -0.5944 -0.7827
Net Debt 1 -1.172 -1.376 -2.141 -0.2705 -0.0232 -0.109
Reference price 2 0.019500 0.045000 0.008500 0.000620 0.000270 0.000800
Nbr of stocks (in thousands) 725,868 930,513 1,203,897 1,315,697 3,399,030 4,443,601
Announcement Date 11/9/20 12/15/21 12/23/22 12/22/23 1/10/25 12/16/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.13M
13.52x2.95x7.66x2.62% 79.09B
20.14x3.55x12.89x15.59% 14.75B
11.09x1.46x4.29x1% 7.03B
25.54x2.42x11.41x1.75% 6.52B
13.44x2.3x10.59x6.06% 6.25B
14.19x3.3x8.75x5.22% 4.07B
15.22x5.17x12.25x3.3% 3.48B
14.53x2.26x10.8x5.96% 3.35B
10.37x1.08x4.93x1.28% 3.16B
Average 15.34x 2.72x 9.29x 4.75% 12.77B
Weighted average by Cap. 14.78x 2.89x 8.59x 4.31%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. GFIN Stock
  4. Valuation Gfinity plc