Company Valuation: MotorK plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 280.8 45.69 142.2 251.2 203.9 120.3 -
Change - -83.73% 211.26% 76.67% -18.83% -41.01% -
Enterprise Value (EV) 1 246.5 39.2 158.4 271.5 218.3 122.3 126.3
Change - -84.1% 304.07% 71.38% -19.58% -43.97% 3.27%
P/E -8.86x -6.33x -10.6x -19x -17x - -
PBR 3.25x 0.75x 2.76x - - - -
PEG - 0.1x -0.1x 1.6x 1.2x - -
Capitalization / Revenue 10.2x 1.19x 3.31x 6.23x 4.98x 2.41x 2.07x
EV / Revenue 8.94x 1.02x 3.69x 6.73x 5.33x 2.45x 2.18x
EV / EBITDA 295x 168x -110x -538x 50.1x 30.6x 11.5x
EV / EBIT -72.5x -3.05x -10.9x -22.6x -23x -24.5x 126x
EV / FCF -44.1x -2.17x -10.8x - -302x -23.5x -52.6x
FCF Yield -2.27% -46.1% -9.24% - -0.33% -4.25% -1.9%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -0.79 -0.18 -0.33 -0.29 -0.25 - -
Distribution rate - - - - - - -
Net sales 1 27.56 38.55 42.94 40.33 40.94 50 58
EBITDA 1 0.835 0.234 -1.439 -0.505 4.36 4 11
EBIT 1 -3.4 -12.87 -14.52 -12.02 -9.486 -5 1
Net income 1 -23.52 -7.277 -13.25 -12.92 -11.65 -3 2
Net Debt 1 -34.3 -6.486 16.19 20.22 14.37 2 6
Reference price 2 7.000 1.140 3.500 5.500 4.260 2.460 2.460
Nbr of stocks (in thousands) 40,114 40,076 40,630 45,680 47,871 48,904 -
Announcement Date 3/10/22 2/23/23 3/5/24 3/5/25 3/5/26 - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.45x30.58x - 137M
22.02x8.43x13.96x0.96% 2,835B
90.94x36.68x61.16x-.--% 295B
110.51x35.26x111.51x0.16% 114B
445.91x19.13x76.92x-.--% 87.87B
138.39x8.16x20.83x-.--% 71.51B
33.28x1.73x13.55x-.--% 61.25B
117.59x4.93x24.38x-.--% 43.01B
-31.93x4.18x20x-.--% 34.04B
19.96x3.74x10.34x1.42% 29.97B
Average 105.19x 12.47x 38.32x 0.28% 357.16B
Weighted average by Cap. 44.09x 11.64x 22.79x 0.78%

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. MTRK Stock
  4. Valuation MotorK plc