Company Valuation: Insig AI Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025
Market Cap 1 26.64 14.06 18.55 22.96
Change - -47.21% 31.9% 23.8%
Enterprise Value (EV) 1 26.2 16.07 20.05 24.36
Change - -38.67% 24.79% 21.5%
P/E -7.59x -0.8x -1.07x -4.77x
PBR 0.84x 0.9x 11.6x -15.5x
PEG -0.2x -0x 0.1x 0.1x
Capitalization / Revenue 15.6x 6.72x 50.1x 43.4x
EV / Revenue 15.3x 7.68x 54.2x 46x
EV / EBITDA -6.46x -3.44x -9.13x -14.7x
EV / EBIT -6.32x -3.36x -8.74x -14.7x
EV / FCF -11.2x -8.14x -21.5x -27.1x
FCF Yield -8.9% -12.3% -4.66% -3.69%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0356 -0.1789 -0.1591 -0.0408
Distribution rate - - - -
Net sales 1 1.708 2.092 0.3699 0.5295
EBITDA 1 -4.055 -4.671 -2.197 -1.655
EBIT 1 -4.148 -4.789 -2.295 -1.658
Net income 1 -4.198 -18.56 -15.93 -4.757
Net Debt 1 -0.436 2.008 1.506 1.404
Reference price 2 0.2700 0.1425 0.1700 0.1950
Nbr of stocks (in thousands) 98,653 98,676 109,095 117,745
Announcement Date 9/15/22 8/13/23 9/5/24 9/18/25
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.88M
22.71x3.68x12.85x2.95% 216B
-115.72x18.42x106.35x-.--% 114B
12.6x1.39x7.3x3.8% 104B
14.98x2.74x10.33x5.49% 87.53B
19.34x5.12x12.57x2.95% 58.49B
14.93x2.18x9.23x5.22% 48.28B
21.18x1.62x10.23x0.9% 39.84B
20.65x1.69x10.44x1.42% 39.89B
18.05x2.31x10.98x4.79% 37.5B
Average 3.19x 4.35x 21.14x 3.06% 74.56B
Weighted average by Cap. -2.05x 5.24x 25.51x 2.96%

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. INSG Stock
  4. Valuation Insig AI Plc