|
Market Closed -
London S.E.
11:35:07 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 131.00 GBX | -0.38% |
|
-0.38% | +8.26% |
| 10-12 | Arkle finds uranium; hVIVO poaches CFO from Futura | AN |
| 10-12 | Intercede Group PLC Launches MyID® Authenticate FIDO Passkey Authentication Solution | CI |
Company Valuation: Intercede Group plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35.14 | 36.39 | 64.05 | 83.89 | 45.72 | 79.93 | - | - |
| Change | - | 3.56% | 76% | 30.96% | -45.49% | 74.8% | - | - |
| Enterprise Value (EV) 1 | 35.14 | 28.06 | 46.83 | 65.21 | 25.72 | 56.73 | 52.73 | 46.83 |
| Change | - | -20.15% | 66.88% | 39.26% | -60.55% | 120.51% | -7.05% | -11.19% |
| P/E | - | 28.4x | 11.5x | - | 13.8x | 24.7x | 19x | 14.6x |
| PBR | - | 5.18x | 4.86x | - | 2.34x | 3.5x | 2.92x | 2.4x |
| PEG | - | - | 0x | - | - | -6.79x | 0.6x | 0.5x |
| Capitalization / Revenue | 3.54x | 3.01x | 3.21x | 4.74x | 2.67x | 3.81x | 3.33x | 2.96x |
| EV / Revenue | 3.54x | 2.32x | 2.35x | 3.68x | 1.5x | 2.7x | 2.2x | 1.73x |
| EV / EBITDA | 62.5x | 21.6x | 7.55x | 14.5x | 6.43x | 11.3x | 8.37x | 5.85x |
| EV / EBIT | 71.4x | 46.8x | 8.27x | 16.1x | 7.15x | 12.3x | 8.94x | 6.16x |
| EV / FCF | - | 10.1x | 5.05x | - | 10.2x | 17.7x | 13.2x | 7.8x |
| FCF Yield | - | 9.95% | 19.8% | - | 9.82% | 5.64% | 7.59% | 12.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | - | 0.022 | 0.096 | - | 0.055 | 0.053 | 0.069 | 0.09 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 9.925 | 12.11 | 19.96 | 17.71 | 17.16 | 21 | 24 | 27 |
| EBITDA 1 | 0.562 | 1.3 | 6.2 | 4.5 | 4 | 5 | 6.3 | 8 |
| EBIT 1 | 0.492 | 0.6 | 5.665 | 4.042 | 3.6 | 4.6 | 5.9 | 7.6 |
| Net income 1 | - | - | 6.023 | - | 3.376 | 3.2 | 4.2 | 5.4 |
| Net Debt 1 | - | -8.334 | -17.23 | -18.67 | -20 | -23.2 | -27.2 | -33.1 |
| Reference price 2 | 0.610 | 0.625 | 1.100 | 1.435 | 0.760 | 1.310 | 1.310 | 1.310 |
| Nbr of stocks (in thousands) | 57,612 | 58,232 | 58,232 | 58,457 | 60,163 | 61,013 | - | - |
| Announcement Date | 6/8/22 | 6/20/23 | 6/18/24 | 6/24/25 | 6/23/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.81x | 2.72x | 11.41x | - | 106M | |
| 27.36x | 10.1x | 16.5x | 0.71% | 4,006B | |
| 129.26x | 57.21x | 93.17x | -.--% | 482B | |
| 20.24x | 5.8x | 10.1x | 1.48% | 408B | |
| 234.93x | 20.94x | 61.3x | -.--% | 303B | |
| 2445.7x | 40.91x | 133.83x | -.--% | 251B | |
| 28.39x | 5.72x | 18.01x | 1.33% | 260B | |
| 94.23x | 9.35x | 25.03x | -.--% | 154B | |
| 58.97x | 15.86x | 41.77x | -.--% | 133B | |
| 479.45x | 20.38x | 80.54x | -.--% | 95.6B | |
| Average | 354.33x | 18.90x | 49.17x | 0.39% | 609.19B | |
| Weighted average by Cap. | 154.40x | 15.43x | 31.04x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- IGP Stock
- Valuation Intercede Group plc
Select your edition
All financial news and data tailored to specific country editions
