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.($)
- - - - 2.9M
13.11x2.83x7.36x2.57% 76.6B
15.02x1.8x6.18x2.81% 10.46B
12.9x2.2x10.14x6.3% 5.95B
8.87x1.49x4.35x1.1% 5.83B
28.55x2.06x10.1x1.74% 5.23B
13.12x3.11x7.77x5.81% 3.7B
13.38x2.17x9.23x7.46% 3.36B
14.09x4.44x10.8x3.74% 3.12B
10.6x1.21x5.36x0.56% 3.01B
Average 14.40x 2.37x 7.92x 3.57% 11.73B
Weighted average by Cap. 13.72x 2.60x 7.48x 2.89%

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