Company Valuation: Huddled Group Plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 17 22.23 10.8 9.231 9.318 7.394
Change - 30.8% -51.4% -14.56% 0.95% -20.65%
Enterprise Value (EV) 1 16.07 21.59 10.83 4.991 7.742 7.862
Change - 34.33% -49.86% -53.9% 55.13% 1.54%
P/E -3.12x -11.1x -16.4x 0.72x -2.41x -1.66x
PBR 2.53x 3.89x 2.03x 0.9x 1.44x 2.01x
PEG - 0.2x 0.2x -0x 0x 0.72x
Capitalization / Revenue 5.97x 2.37x 13.6x 3.81x 0.66x 0.4x
EV / Revenue 5.64x 2.3x 13.6x 2.06x 0.54x 0.42x
EV / EBITDA -4.8x -20.5x -13.4x -2.72x -2.43x -2.85x
EV / EBIT -3.3x -9.13x -6.34x -2.57x -2.15x -2.43x
EV / FCF -7.15x -94.7x -9.97x 1.48x -13.2x -5.56x
FCF Yield -14% -1.06% -10% 67.7% -7.57% -18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0133 -0.004826 -0.00159 0.0404 -0.012 -0.0118
Distribution rate - - - - - -
Net sales 1 2.848 9.391 0.796 2.423 14.22 18.65
EBITDA 1 -3.352 -1.053 -0.809 -1.836 -3.192 -2.756
EBIT 1 -4.868 -2.364 -1.708 -1.939 -3.599 -3.237
Net income 1 -4.732 -1.999 -0.661 12.98 -3.851 -4.193
Net Debt 1 -0.922 -0.639 0.022 -4.24 -1.576 0.468
Reference price 2 0.041500 0.053500 0.026000 0.029000 0.029000 0.019500
Nbr of stocks (in thousands) 409,538 415,538 415,538 318,305 321,317 379,155
Announcement Date 4/29/21 4/26/22 5/4/23 2/29/24 5/6/25 6/4/26
1GBP in Million2GBP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.05M
20.96x1.51x10.68x0.89% 279B
153.55x9.82x53.19x-.--% 152B
9.42x0.81x3.6x-.--% 126B
-43.28x0.99x65.31x-.--% 72.8B
25.34x4.55x15.48x1.09% 50.62B
18.41x4.85x11.75x - 26.96B
5.68x0.23x2.47x3.91% 7.37B
34.91x4.59x20.7x-.--% 6.6B
21.25x6.69x11.96x2.82% 5.75B
Average 27.36x 3.78x 21.68x 1.09% 72.74B
Weighted average by Cap. 40.50x 3.47x 24.22x 0.5%

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. HUD Stock
  4. Valuation Huddled Group Plc