Company Valuation: MediaZest plc

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 0.6284 1.047 0.9356 0.6982 1.272 1.612
Change - 66.67% -10.67% -25.37% 82.23% 26.67%
Enterprise Value (EV) 1 1.859 2.185 2.278 2.074 3.177 3.244
Change - 17.53% 4.22% -8.93% 53.18% 2.09%
P/E -2.08x -7.5x 83.8x -1.26x -5.68x 16.7x
PBR 0.46x 0.85x 0.75x 1.02x 2.16x 2.34x
PEG - 0.1x -1x 0x 0.1x -0x
Capitalization / Revenue 0.31x 0.47x 0.33x 0.3x 0.41x 0.39x
EV / Revenue 0.91x 0.97x 0.81x 0.89x 1.03x 0.78x
EV / EBITDA -10.9x 54.6x 10.4x -9.22x 227x 9.8x
EV / EBIT -9x 546x 14.5x -7.1x -53x 14.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000216 -0.0001 0.000008 -0.000396 -0.000132 0.000057
Distribution rate - - - - - -
Net sales 1 2.045 2.246 2.82 2.335 3.074 4.154
EBITDA 1 -0.1707 0.04 0.22 -0.225 0.014 0.331
EBIT 1 -0.2067 0.004 0.157 -0.292 -0.06 0.223
Net income 1 -0.2987 -0.14 0.012 -0.553 -0.214 0.098
Net Debt 1 1.231 1.138 1.342 1.376 1.905 1.632
Reference price 2 0.000450 0.000750 0.000670 0.000500 0.000750 0.000950
Nbr of stocks (in thousands) 1,396,426 1,396,426 1,396,426 1,396,426 1,696,426 1,696,426
Announcement Date 5/6/21 3/1/22 3/8/23 3/1/24 3/6/25 3/17/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.63M
12.75x1.44x6.51x4.36% 26.01B
9.45x1.1x5.83x4.14% 23.99B
12.12x5.34x9.7x7.24% 10.87B
16.27x1.24x4.2x3.08% 5.43B
17.52x0.62x6.15x1.38% 4.67B
8.99x0.65x3.91x5.19% 4.2B
-34.66x1.39x5.88x-.--% 3.29B
28.86x3.91x10.97x-.--% 2.85B
Average 8.91x 1.96x 6.64x 3.17% 9.03B
Weighted average by Cap. 10.65x 1.84x 6.56x 4.14%

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. MDZ Stock
  4. Valuation MediaZest plc