Company Valuation: Metir plc

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 0.9127 9.115 2.036 0.4135 1.389 3.546
Change - 898.6% -77.67% -79.69% 235.83% 155.35%
Enterprise Value (EV) 1 0.5691 5.777 0.8504 0.2615 1.22 2.493
Change - 915.06% -85.28% -69.25% 366.42% 104.4%
P/E -0.38x -2.65x -0.88x -0.16x -0.74x -2.29x
PBR 0.73x 1.99x 0.75x 2.87x 7.55x 2.87x
PEG - 0x 0x -0x 0x 0x
Capitalization / Revenue 4.6x 10.1x 1.3x 0.84x 5.99x 2.46x
EV / Revenue 2.87x 6.37x 0.54x 0.53x 5.26x 1.73x
EV / EBITDA -0.22x -1.75x -0.7x -0.11x -0.78x -3.15x
EV / EBIT -0.21x -1.68x -0.6x -0.1x -0.71x -2.88x
EV / FCF -0.4x -5.92x -0.92x -6.24x -1.14x -5.24x
FCF Yield -251% -16.9% -109% -16% -87.4% -19.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.249 -0.3531 -0.2262 -0.2552 -0.0105 -0.003488
Distribution rate - - - - - -
Net sales 1 0.1983 0.9069 1.568 0.492 0.232 1.44
EBITDA 1 -2.56 -3.31 -1.213 -2.388 -1.557 -0.791
EBIT 1 -2.681 -3.439 -1.421 -2.598 -1.715 -0.867
Net income 1 -2.373 -3.129 -2.289 -2.597 -1.809 -0.867
Net Debt 1 -0.3436 -3.338 -1.185 -0.152 -0.169 -1.053
Reference price 2 1.250000 0.937500 0.200000 0.040625 0.007750 0.008000
Nbr of stocks (in thousands) 730 9,722 10,178 10,178 179,178 443,239
Announcement Date 5/4/21 5/31/22 1/16/24 10/11/24 7/10/25 8/6/26
1GBP in Million2GBP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.23M
30.05x7.1x22.49x-.--% 28.03B
19.78x1.83x10.52x1.71% 7.47B
267.03x - - - 3.41B
39.84x2.58x15.82x1.56% 2.96B
16.67x1.92x10.19x1.83% 2.18B
38.28x9.02x35.56x1.17% 1.73B
40.41x7.3x29.59x0.22% 1.33B
13.91x - - - 853M
Average 58.25x 4.96x 20.70x 1.08% 5.33B
Weighted average by Cap. 45.60x 5.72x 20.11x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA